Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Loncor Resources Inc

www: www.loncor.com   email: nnemeth@loncor.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
TSE:LN CAD
OTCMKTS:LONCF USD

Description

Loncor Resources Inc are a gold focused junior, late stage developer with three exploration properties in DRC. They have approximately 3.5Moz. of gold in the reserves and resources category of which 2Moz. are in the measured and indicated category. They have a market capitalisation of ~$101.83M which is a rise of roughly 79% over the last nine months. As of 11/30/2024 they have no debt and ~$5M cash. They have 155M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 11/30/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $56.99M $101.83M 11/30/2024
MCap (OS): $50.24M $89.78M 11/30/2024
Total Assets: $40.00M $40.00M 11/30/2024
Total Liabilities: $2.00M $2.00M 11/30/2024
Current Assets: $5.00M $5.00M 11/30/2024
Current Liabilities: $2.00M $2.00M 11/30/2024
Total Debt: $0.00M $0.00M 11/30/2024
Cash: $5.00M $5.00M 11/30/2024
Debt (Net): $-5.00M $-5.00M
Enterprise Value: $51.99M $96.83M 01/25/1973
Cash Flow: $0.00M $0.00M never
Cash Flow Multiple: 0.00 0.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 11/30/2024
Misc 11/30/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 154,614,174 154,614,174 11/30/2024
Shares (FD): 175,375,174 175,375,174 11/30/2024
Insider Ownership: n/a 45% 11/30/2024
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Group: Developer Developer never
Production ETA: n/a 01/01/2028 11/30/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 11/30/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 11/30/2024
Development Phase: none PEA Released 11/30/2024
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 10
Developer: Likely Path to Production
 10
Developer: Likely Path to Production
 11/30/2024
Cash Flow Multiple: 2 2 11/30/2024

Resource Data

GOLD 11/30/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 11/30/2024
Measured & Indicated: 2.00M 2.00M 11/30/2024
Inferred: 1.50M 1.50M 11/30/2024
Reserves & Resources: 3.50M 3.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 11/30/2024
Measured & Indicated: 1.36M 1.36M 11/30/2024
Inferred: 0.64M 0.64M 11/30/2024
Reserves & Resources: 2.00M 2.00M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 11/30/2024
Extra Operating Cost: n/a n/a 11/30/2024
Total: $1,400 $1,400 11/30/2024
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): n/a n/a
EV / Production (AuEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 11/30/2024
Open Pit (Avg): n/a 2.00 g/t 11/26/2023
Recovery Rate: (CG)  85.00% (CG)  85.00% 11/30/2024
F
U
T
U
R
E		 Proven & Probable: 3.00M 3.00M 11/30/2024
Annual Production: 250,000oz. 250,000oz. 11/30/2024
Cash Cost: $850 $850 11/30/2024
Extra Operating Cost: $550 $550 11/30/2024
SILVER 11/30/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 11/30/2024
Measured & Indicated: n/a n/a 11/30/2024
Inferred: n/a n/a 11/30/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 11/30/2024
Measured & Indicated: n/a n/a 11/30/2024
Inferred: n/a n/a 11/30/2024
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 11/30/2024
Extra Operating Cost: n/a n/a 11/30/2024
Total: n/a n/a 11/30/2024
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): n/a n/a
EV / Production (AgEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 11/30/2024
Open Pit (Avg): n/a n/a 11/26/2023
Recovery Rate: n/a n/a 11/30/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 11/30/2024
Annual Production: n/a n/a 11/30/2024
Cash Cost: n/a n/a 11/30/2024
Extra Operating Cost: n/a n/a 11/30/2024

Property

Last Analysis Data  (11/30/2024)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Adumbi
85 show
3.5 million oz open pit at 2.5 gpt.

PEA due in 2022.

Size: 100,000 ha
Exp Imbo
85 n/a
Exp North Kivu
100 show
Very large property. Early exploration.

About 3 million acres between their two properties.

Size: 1,700,000 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Adumbi
85 625.00 25.00 530.00 show
3.5 million oz open pit at 2.5 gpt.

PEA due in 2022.

Size: 100,000 ha
Exp Imbo
85 n/a
Exp North Kivu
100 show
Very large property. Early exploration.

About 3 million acres between their two properties.

Size: 1,700,000 ha

Profitability (by resource)

Proven &
Probable		 11/30/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
EV / Gold Eq.: n/a n/a n/a
EV / Silver Eq.: n/a n/a n/a
EV / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 11/30/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 2.00M 2.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.36M 1.36M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,699.32M $2,895.78M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,699.32M $2,895.78M n/a
Max Profit / Current MCap: 29.820 28.437 n/a
Max Profit Per Share (Gold): $9.69 $16.51 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $9.69 $16.51 n/a
Total Free Profit Per Share: $9.23 $15.71 n/a
FD MCap / Gold Eq.: $41.90 $74.88 n/a
FD MCap / Silver Eq.: $0.48 $0.86 n/a
FD MCap / Per Metal
as % Spot Price:		 1.58% 2.12% n/a
EV / Gold Eq.: $38.22 $71.20 n/a
EV / Silver Eq.: $0.44 $0.82 n/a
EV / Per Metal
as % Spot Price:		 1.44% 2.02% n/a

Reserves &
Resources		 11/30/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 3.50M 3.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.00M 2.00M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $2,495.88M $4,253.18M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $2,495.88M $4,253.18M n/a
Max Profit / Current MCap: 43.799 41.767 n/a
Max Profit Per Share (Gold): $14.23 $24.25 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $14.23 $24.25 n/a
Total Free Profit Per Share: $13.78 $23.45 n/a
FD MCap / Gold Eq.: $28.53 $50.98 n/a
FD MCap / Silver Eq.: $0.33 $0.59 n/a
FD MCap / Per Metal
as % Spot Price:		 1.08% 1.44% n/a
EV / Gold Eq.: $26.03 $48.48 n/a
EV / Silver Eq.: $0.30 $0.56 n/a
EV / Per Metal
as % Spot Price:		 0.98% 1.37% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults