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

Luca Mining

www: lucamining.com   email: ir@lucamining.com
Category: Junior: Emerging Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
CVE:LUCA CAD
OTCMKTS:LUCMF USD

Description

Luca Mining are a gold focused junior, emerging mid-tier producer with two producing mines in Mexico. Currently they produce roughly 72koz. of gold per year. They have approximately 2.5Moz. of gold in the reserves and resources category of which 1.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$268.54M which is a rise of roughly 16% over the last seven months. As of 04/28/2025 they have ~C$6M debt and ~C$20.75M cash. They have 254M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

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

General Details

Financial 04/03/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $230.55M $268.54M 04/28/2025
MCap (OS): $191.42M $245.36M 04/28/2025
Total Assets: $57.30M $57.96M 04/03/2025
Total Liabilities: $29.00M $29.34M 04/03/2025
Current Assets: $7.07M $20.75M 04/28/2025
Current Liabilities: $24.05M $24.33M 04/03/2025
Total Debt: $10.61M $5.72M 04/28/2025
Cash: $6.37M $20.75M 04/28/2025
Debt (Net): $4.24M $-15.03M
Enterprise Value: $234.80M $253.52M 01/13/1978
Cash Flow: $59.60M $71.44M never
Cash Flow Multiple: 3.87 3.76 never
Net Debt to
Cash Flow Ratio:		 0.07 n/a never
Finance within 1 year: 04/03/2025
Misc 04/03/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 241,609,838 254,000,000 04/28/2025
Shares (FD): 291,000,000 278,000,000 04/28/2025
Insider Ownership: n/a 38% 09/12/2025
Dividend (Annual): n/a n/a 09/12/2025
Company Type: Mostly Gold Mostly Gold never
Group: Producer Producer never
Production ETA: n/a 06/01/2020 04/03/2025
Production (Gold Eq Oz.): (guess) 
75,000		 (guess) 
72,000		 08/27/2025
Production (Silver Eq Oz.): (guess) 
7,368,333		 (guess) 
5,904,666		 08/27/2025
Development Phase: none Producer (Single Mine) 09/12/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 15
Producer: Average
 15
Producer: Average
 04/24/2023
Cash Flow Multiple: 10 12 09/12/2025

Resource Data

GOLD 04/03/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.75M 0.75M 04/03/2025
Measured & Indicated: 1.50M 1.50M 04/03/2025
Inferred: 1.00M 1.00M 04/03/2025
Reserves & Resources: 2.50M 2.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.60M 0.60M 04/03/2025
Measured & Indicated: 1.08M 1.08M 04/03/2025
Inferred: 0.40M 0.40M 04/03/2025
Reserves & Resources: 1.48M 1.48M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
75,000oz.		 (guess) 
72,000oz.		 08/27/2025
Cash Cost: $1,600 $2,300 09/12/2025
Extra Operating Cost: $700 $700 04/03/2025
Total: $2,300 $3,000 09/12/2025
Margin (Free Cash Flow): $795 (26%) $992 (25%)
MCap / Production (AuEq): $3,074.04 $3,729.75
EV / Production (AuEq): $3,130.63 $3,521.05
G
R
A
D
E		 Underground (Avg): 3.00 g/t 3.00 g/t 04/03/2025
Open Pit (Avg): n/a 1.70 g/t 03/25/2024
Recovery Rate: (CG)  80.00% (CG)  80.00% 09/12/2025
F
U
T
U
R
E		 Proven & Probable: 2.00M 2.00M 04/03/2025
Annual Production: 90,000oz. 90,000oz. 04/03/2025
Cash Cost: $1,600 $1,800 08/27/2025
Extra Operating Cost: $700 $700 04/03/2025
SILVER 04/03/2025
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 04/03/2025
Measured & Indicated: n/a n/a 04/03/2025
Inferred: n/a n/a 04/03/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 04/03/2025
Measured & Indicated: n/a n/a 04/03/2025
Inferred: n/a n/a 04/03/2025
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 04/03/2025
Extra Operating Cost: n/a n/a 04/03/2025
Total: n/a n/a 04/03/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): $31.29 $45.48
EV / Production (AgEq): $31.87 $42.93
G
R
A
D
E		 Underground (Avg): n/a n/a 04/03/2025
Open Pit (Avg): n/a n/a 04/10/2023
Recovery Rate: n/a n/a 04/03/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 04/03/2025
Annual Production: n/a n/a 04/03/2025
Cash Cost: n/a n/a 04/03/2025
Extra Operating Cost: n/a n/a 04/03/2025

Property

Last Analysis Data  (04/03/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Campo Morado
100 show
2.2 million oz deposit (gold and silver)

Producer
Prod Tahuehueto
100 show
Pre-feasibility study completed.

Very economical at a $32 million capex
NPV of $70 million.
Low cash costs.

Size: 7,500 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Campo Morado
100 show
2.2 million oz deposit (gold and silver)

Producer
Prod Tahuehueto
100 show
Pre-feasibility study completed.

Very economical at a $32 million capex
NPV of $70 million.
Low cash costs.

Size: 7,500 ha

Profitability (by resource)

Proven &
Probable		 04/03/2025
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.): 0.75M 0.75M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.60M 0.60M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $476.82M $595.33M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $476.82M $595.33M n/a
Max Profit / Current MCap: 2.068 2.217 n/a
Max Profit Per Share (Gold): $1.64 $2.14 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.64 $2.14 n/a
Total Free Profit Per Share: $0.52 $0.79 n/a
FD MCap / Gold Eq.: $384.26 $447.57 n/a
FD MCap / Silver Eq.: $3.91 $5.46 n/a
FD MCap / Per Metal
as % Spot Price:		 12.42% 11.21% n/a
EV / Gold Eq.: $391.33 $422.53 n/a
EV / Silver Eq.: $3.98 $5.15 n/a
EV / Per Metal
as % Spot Price:		 12.65% 10.58% n/a
Measured &
Indicated		 04/03/2025
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.): 1.50M 1.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.08M 1.08M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $858.28M $1,071.59M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $858.28M $1,071.59M n/a
Max Profit / Current MCap: 3.723 3.990 n/a
Max Profit Per Share (Gold): $2.95 $3.85 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $2.95 $3.85 n/a
Total Free Profit Per Share: $1.83 $2.50 n/a
FD MCap / Gold Eq.: $213.48 $248.65 n/a
FD MCap / Silver Eq.: $2.17 $3.03 n/a
FD MCap / Per Metal
as % Spot Price:		 6.90% 6.23% n/a
EV / Gold Eq.: $217.41 $234.74 n/a
EV / Silver Eq.: $2.21 $2.86 n/a
EV / Per Metal
as % Spot Price:		 7.03% 5.88% n/a

Reserves &
Resources		 04/03/2025
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.): 2.50M 2.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.48M 1.48M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,176.16M $1,468.47M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,176.16M $1,468.47M n/a
Max Profit / Current MCap: 5.101 5.468 n/a
Max Profit Per Share (Gold): $4.04 $5.28 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $4.04 $5.28 n/a
Total Free Profit Per Share: $2.92 $3.93 n/a
FD MCap / Gold Eq.: $155.78 $181.45 n/a
FD MCap / Silver Eq.: $1.59 $2.21 n/a
FD MCap / Per Metal
as % Spot Price:		 5.03% 4.55% n/a
EV / Gold Eq.: $158.65 $171.29 n/a
EV / Silver Eq.: $1.61 $2.09 n/a
EV / Per Metal
as % Spot Price:		 5.13% 4.29% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults