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

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 75koz. 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$275.62M which is a rise of roughly 20% over the last four weeks. As of 04/28/2025 they have ~C$6M debt and ~C$20.99M 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
Change
Item Value Value Updated Value
MCap (FD): $230.55M $275.62M 04/28/2025 $45.07M
Total Assets: $57.30M $58.62M 04/03/2025 $1.32M
Total Liabilities: $29.00M $29.67M 04/03/2025 $0.67M
Current Assets: $7.07M $20.99M 04/28/2025 $13.91M
Current Liabilities: $24.05M $24.61M 04/03/2025 $0.55M
Total Debt: $10.61M $5.79M 04/28/2025 $-4.82M
Cash: $6.37M $20.99M 04/28/2025 $14.62M
Enterprise Value: $234.80M $260.42M 04/02/1978 $25.63M
Cash Flow: $59.60M $69.86M never $10.26M
Cash Flow Multiple: 3.87 3.95 never 0.08
Net Debt to
Cash Flow Ratio:		 0.07 n/a never 0.00
Finance within 1 year: 04/03/2025 n/a
Misc 04/03/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 241,609,838 254,000,000 04/28/2025 12,390,162
Shares (FD): 291,000,000 278,000,000 04/28/2025 -13,000,000
Insider Ownership: n/a 60% 05/01/2025 60%
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 06/01/2020 04/03/2025 n/a
Production (Gold Eq Oz.): (guess) 
75,000		 (guess) 
75,000		 04/03/2025 0
Production (Silver Eq Oz.): (guess) 
7,368,333		 (guess) 
7,473,404		 04/03/2025 105,071
Initial CapEx (Outstanding): $37.00M
16.05% of MCap		 $37.00M
13.42% of MCap 		04/03/2025 $0.00M
Funding Option: n/a n/a 04/03/2025 n/a
Documentation: none PRODUCER 05/01/2025 n/a
Future MCap Modifier: 0.15
Producer: Average
 0.15
Producer: Average
 04/24/2023 0
Cash Flow Multiplier: 10 10 03/06/2025 0.00

Resource Data

GOLD 04/03/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.75M 0.75M 04/03/2025 0.00M
Measured & Indicated: 1.50M 1.50M 04/03/2025 0.00M
Inferred: 1.00M 1.00M 04/03/2025 0.00M
Reserves & Resources: 2.50M 2.50M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.60M 0.60M 04/03/2025 0.00M
Measured & Indicated: 1.08M 1.08M 04/03/2025 0.00M
Inferred: 0.40M 0.40M 04/03/2025 0.00M
Reserves & Resources: 1.48M 1.48M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
75,000oz.		 (guess) 
75,000oz.		 04/03/2025 0oz.
Cash Cost: $1,600 $1,600 04/03/2025 $0.00
Extra Operating Cost: $700 $700 04/03/2025 $0.00
Total: $2,300 $2,300 04/03/2025 $0.00
Margin (Free Cash Flow): $795 (26%) $932 (29%) $136.80
G
R
A
D
E		 Underground (Avg): 3.00 g/t 3.00 g/t 04/03/2025 n/a
Open Pit (Avg): n/a 1.70 g/t 03/25/2024 1.70 g/t
Recovery Rate: (CG)  80.00% (CG)  80.00% 05/01/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 2.00M 2.00M 04/03/2025 0.00M
Annual Production: 90,000oz. 90,000oz. 04/03/2025 0oz.
Cash Cost: $1,600 $1,600 04/03/2025 $0
Extra Operating Cost: $700 $700 04/03/2025 $0
SILVER 04/03/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 04/03/2025 0.00M
Measured & Indicated: n/a n/a 04/03/2025 0.00M
Inferred: n/a n/a 04/03/2025 0.00M
Reserves & Resources: n/a n/a never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 04/03/2025 0.00M
Measured & Indicated: n/a n/a 04/03/2025 0.00M
Inferred: n/a n/a 04/03/2025 0.00M
Reserves & Resources: n/a n/a never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 04/03/2025 $0.00
Extra Operating Cost: n/a n/a 04/03/2025 $0.00
Total: n/a n/a 04/03/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 04/03/2025 n/a
Open Pit (Avg): n/a n/a 04/10/2023 n/a
Recovery Rate: n/a n/a 04/03/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 04/03/2025 0.00M
Annual Production: n/a n/a 04/03/2025 n/a
Cash Cost: n/a n/a 04/03/2025 n/a
Extra Operating Cost: n/a n/a 04/03/2025 n/a

Property

Last Analysis Data  (04/03/2025)
Stage Name Owned 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.
Total Land Package Size (ha): 7,500  
Current Data
Stage Name Owned 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.
Total Land Package Size (ha): 7,500  

Profitability (by resource)

Proven &
Probable		 04/03/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 0.75M 0.75M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 1.05M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.60M 0.60M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.84M
Maximum Profit (Gold): $476.82M $558.90M n/a $82.08M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $476.82M $558.90M n/a $82.08M
Max Profit / Current MCap: 2.068 2.028 n/a -0.040
Max Profit Per Share (Gold): $1.64 $2.01 n/a $0.37
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.64 $2.01 n/a $0.37
Total Free Profit Per Share: $0.52 $0.64 n/a $0.12
FD MCap / Gold Eq.: $384.26 $459.37 n/a $75.11
FD MCap / Silver Eq.: $3.91 $4.61 n/a $0.70
FD MCap / Per Metal
as % Spot Price:		 12.42% 14.22% n/a 1.80%
Measured &
Indicated		 04/03/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 1.50M 1.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 2.10M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.08M 1.08M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1.51M
Maximum Profit (Gold): $858.28M $1,006.02M n/a $147.74M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $858.28M $1,006.02M n/a $147.74M
Max Profit / Current MCap: 3.723 3.650 n/a -0.073
Max Profit Per Share (Gold): $2.95 $3.62 n/a $0.67
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.95 $3.62 n/a $0.67
Total Free Profit Per Share: $1.83 $2.25 n/a $0.42
FD MCap / Gold Eq.: $213.48 $255.21 n/a $41.73
FD MCap / Silver Eq.: $2.17 $2.56 n/a $0.39
FD MCap / Per Metal
as % Spot Price:		 6.90% 7.90% n/a 1.00%

Reserves &
Resources		 04/03/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 2.50M 2.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 3.50M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.48M 1.48M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.07M
Maximum Profit (Gold): $1,176.16M $1,378.62M n/a $202.46M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,176.16M $1,378.62M n/a $202.46M
Max Profit / Current MCap: 5.101 5.002 n/a -0.100
Max Profit Per Share (Gold): $4.04 $4.96 n/a $0.92
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.04 $4.96 n/a $0.92
Total Free Profit Per Share: $2.92 $3.59 n/a $0.67
FD MCap / Gold Eq.: $155.78 $186.23 n/a $30.45
FD MCap / Silver Eq.: $1.59 $1.87 n/a $0.28
FD MCap / Per Metal
as % Spot Price:		 5.03% 5.76% n/a 0.73%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults