Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
Symbol Data
Symbol
Currency
CVE:LUCA
CAD
OTCMKTS:ATLYF
USD
Description
Luca Mining are a gold focused junior, small producer with three exploration properties in Mexico. They have approximately 1.7Moz. 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$52.63M which is a fall of roughly 18% over the last two months. As of 04/10/2023 they have ~C$19M debt and ~C$11.77M cash. They have 151M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
04/10/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$63.80M
$52.63M
04/10/2023
Total Assets:
$59.92M
$59.59M
04/10/2023
Total Liabilities:
$30.33M
$30.16M
04/10/2023
Current Assets:
$20.71M
$20.60M
04/10/2023
Current Liabilities:
$25.15M
$25.01M
04/10/2023
Total Debt:
$19.23M
$19.13M
04/10/2023
Cash:
$11.84M
$11.77M
04/10/2023
Enterprise Value:
$71.20M
$59.99M
11/26/1971
Cash Flow:
$38.47M
$36.50M
never
Cash Flow Multiple:
1.66
1.44
never
Net Debt to Cash Flow Ratio:
0.19
0.20
never
Finance within 1 year:
04/10/2023
Misc
04/10/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
151,000,000
151,000,000
04/10/2023
Shares (FD):
196,000,000
196,000,000
04/10/2023
Insider Ownership:
n/a
30%
04/18/2023
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
06/01/2020
04/10/2023
Production (Gold Eq Oz.):
(guess) 60,000
(guess) 60,000
04/10/2023
Production (Silver Eq Oz.) :
(guess) 4,807,726
(guess) 5,064,828
04/10/2023
Initial CapEx (Outstanding):
$37.00M57.99% of MCap
$37.00M70.3% of MCap
04/10/2023
Funding Option:
n/a
n/a
04/10/2023
Documentation:
none
PRODUCER
04/18/2023
Future MCap Modifier:
0.15Producer: Average
0.15Producer: Average
04/24/2023
Cash Flow Multiplier:
5
6
04/18/2023
Resource Data
GOLD
04/10/2023 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
04/10/2023
Measured & Indicated:
1.50M
1.50M
04/10/2023
Inferred:
0.20M
0.20M
04/10/2023
Reserves & Resources:
1.70M
1.70M
never
P L A U S I B L E
Proven & Probable:
0.60M
0.60M
04/10/2023
Measured & Indicated:
1.08M
1.08M
04/10/2023
Inferred:
0.08M
0.08M
04/10/2023
Reserves & Resources:
1.16M
1.16M
never
C U R R E N T
Annual Production:
(guess) 60,000oz.
(guess) 60,000oz.
04/10/2023
Cash Cost:
$900
$900
04/10/2023
Extra Operating Cost:
$450
$450
04/10/2023
Average Grade:
1.80 g/t
1.80 g/t
04/10/2023
Recovery Rate:
(CG) 80.00%
(CG) 80.00%
04/18/2023
F U T U R E
Proven & Probable:
1.50M
1.50M
04/10/2023
Annual Production:
70,000oz.
70,000oz.
04/10/2023
Cash Cost:
$900
$1,000
04/18/2023
Extra Operating Cost:
$450
$500
04/18/2023
SILVER
04/10/2023 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
04/10/2023
Measured & Indicated:
n/a
n/a
04/10/2023
Inferred:
n/a
n/a
04/10/2023
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
04/10/2023
Measured & Indicated:
n/a
n/a
04/10/2023
Inferred:
n/a
n/a
04/10/2023
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
04/10/2023
Extra Operating Cost:
n/a
n/a
04/10/2023
Average Grade:
n/a
n/a
04/10/2023
Recovery Rate:
n/a
n/a
04/10/2023
F U T U R E
Proven & Probable:
n/a
n/a
04/10/2023
Annual Production:
n/a
n/a
04/10/2023
Cash Cost:
n/a
n/a
04/10/2023
Extra Operating Cost:
n/a
n/a
04/10/2023
Property
Last Analysis Data (04/10/2023)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Mexico , Mexico
Campo Morado
100% (guess)
n/a
n/a
show
2.2 million oz deposit (gold and silver)
Producer
Exploration
San Ignacio , Mexico
Jocuixtita
100% (guess)
4,000
n/a
show
Early drilling.
Exploration
Guanacevi , Mexico
Tahuehueto
100%
7,500
Both
show
Pre-feasibility study completed.
Very economical at a $32 million capex
NPV of $70 million.
Low cash costs.
Total Land Package Size (ha):
11,500
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Mexico , Mexico
Campo Morado
100% (guess)
n/a
n/a
show
2.2 million oz deposit (gold and silver)
Producer
Exploration
San Ignacio , Mexico
Jocuixtita
100% (guess)
4,000
n/a
show
Early drilling.
Exploration
Guanacevi , Mexico
Tahuehueto
100%
7,500
Both
show
Pre-feasibility study completed.
Very economical at a $32 million capex
NPV of $70 million.
Low cash costs.
Total Land Package Size (ha):
11,500
Profitability (by resource)
Proven & Probable
04/10/2023 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):
$384.72M
$365.04M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$384.72M
$365.04M
n/a
Max Profit / Current MCap:
6.030
6.936
n/a
Max Profit Per Share (Gold):
$1.96
$1.86
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$1.96
$1.86
n/a
Total Free Profit Per Share:
$1.52
$1.50
n/a
FD MCap / Gold Eq.:
$106.33
$87.72
n/a
FD MCap / Silver Eq.:
$1.33
$1.04
n/a
FD MCap / Per Metal as % Spot Price:
5.34%
4.48%
n/a
Measured & Indicated
04/10/2023 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):
$692.50M
$657.07M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$692.50M
$657.07M
n/a
Max Profit / Current MCap:
10.854
12.484
n/a
Max Profit Per Share (Gold):
$3.53
$3.35
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$3.53
$3.35
n/a
Total Free Profit Per Share:
$3.09
$2.99
n/a
FD MCap / Gold Eq.:
$59.07
$48.73
n/a
FD MCap / Silver Eq.:
$0.74
$0.58
n/a
FD MCap / Per Metal as % Spot Price:
2.97%
2.49%
n/a
Reserves & Resources
04/10/2023 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.):
1.70M
1.70M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
1.16M
1.16M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$743.79M
$705.74M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$743.79M
$705.74M
n/a
Max Profit / Current MCap:
11.658
13.409
n/a
Max Profit Per Share (Gold):
$3.79
$3.60
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$3.79
$3.60
n/a
Total Free Profit Per Share:
$3.35
$3.24
n/a
FD MCap / Gold Eq.:
$55.00
$45.37
n/a
FD MCap / Silver Eq.:
$0.69
$0.54
n/a
FD MCap / Per Metal as % Spot Price:
2.76%
2.32%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
04/10/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
CAD 0.7398
CAD 0.7357
05/30/2023
Spot Gold:
$1,991.20
$1,958.40
05/30/2023
Spot Silver:
$24.85
$23.20
05/30/2023
Gold:Silver Ratio:
80.13
84.41
05/30/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: