Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated with the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
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$326.87M which is a rise of roughly 42% over the last five months. As of 04/28/2025 they have ~C$6M debt and ~C$21.05M cash. They have 254M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
04/03/2025 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$230.55M
$326.87M
04/28/2025
MCap (OS):
$191.42M
$298.65M
04/28/2025
Total Assets:
$57.30M
$58.79M
04/03/2025
Total Liabilities:
$29.00M
$29.76M
04/03/2025
Current Assets:
$7.07M
$21.05M
04/28/2025
Current Liabilities:
$24.05M
$24.68M
04/03/2025
Total Debt:
$10.61M
$5.81M
04/28/2025
Cash:
$6.37M
$21.05M
04/28/2025
Debt (Net):
$4.24M
$-15.24M
Enterprise Value:
$234.80M
$311.63M
11/16/1979
Cash Flow:
$59.60M
$74.10M
never
Cash Flow Multiple:
3.87
4.41
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%
08/27/2025
Dividend (Annual):
n/a
n/a
never
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) 6,238,686
08/27/2025
Development Phase:
none
Producer (Multiple Mines)
08/27/2025
Optionality Play:
none
No
F U T U R E
% of Spot:
15Producer: Average
15Producer: Average
04/24/2023
Cash Flow Multiple:
10
10
03/06/2025
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
$1,800
08/27/2025
Extra Operating Cost:
$700
$700
04/03/2025
Total:
$2,300
$2,500
08/27/2025
Margin (Free Cash Flow):
$795 (26%)
$1,029 (29%)
MCap / Production (AuEq):
$3,074.04
$4,539.92
EV / Production (AuEq):
$3,130.63
$4,328.23
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%
08/27/2025
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
$52.39
EV / Production (AgEq):
$31.87
$49.95
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 %
Type
NPV $M
IRR %
CapEx $M
Au
Ag
Cu
Notes
Prod
Campo Morado
Mexico
100 (guess)
n/a
show
2.2 million oz deposit (gold and silver)
Producer
Prod
Tahuehueto
Guanacevi
100
Both
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 %
Type
NPV $M
IRR %
CapEx $M
Au
Ag
Cu
Notes
Prod
Campo Morado
Mexico
100 (guess)
n/a
show
2.2 million oz deposit (gold and silver)
Producer
Prod
Tahuehueto
Guanacevi
100
Both
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
$617.51M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$476.82M
$617.51M
n/a
Max Profit / Current MCap:
2.068
1.889
n/a
Max Profit Per Share (Gold):
$1.64
$2.22
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$1.64
$2.22
n/a
Total Free Profit Per Share:
$0.52
$0.60
n/a
FD MCap / Gold Eq.:
$384.26
$544.79
n/a
FD MCap / Silver Eq.:
$3.91
$6.29
n/a
FD MCap / Per Metal as % Spot Price:
12.42%
15.44%
n/a
EV / Gold Eq.:
$391.33
$519.39
n/a
EV / Silver Eq.:
$3.98
$5.99
n/a
EV / Per Metal as % Spot Price:
12.65%
14.72%
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
$1,111.53M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$858.28M
$1,111.53M
n/a
Max Profit / Current MCap:
3.723
3.400
n/a
Max Profit Per Share (Gold):
$2.95
$4.00
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$2.95
$4.00
n/a
Total Free Profit Per Share:
$1.83
$2.38
n/a
FD MCap / Gold Eq.:
$213.48
$302.66
n/a
FD MCap / Silver Eq.:
$2.17
$3.49
n/a
FD MCap / Per Metal as % Spot Price:
6.90%
8.58%
n/a
EV / Gold Eq.:
$217.41
$288.55
n/a
EV / Silver Eq.:
$2.21
$3.33
n/a
EV / Per Metal as % Spot Price:
7.03%
8.18%
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
$1,523.20M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$1,176.16M
$1,523.20M
n/a
Max Profit / Current MCap:
5.101
4.660
n/a
Max Profit Per Share (Gold):
$4.04
$5.48
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$4.04
$5.48
n/a
Total Free Profit Per Share:
$2.92
$3.86
n/a
FD MCap / Gold Eq.:
$155.78
$220.86
n/a
FD MCap / Silver Eq.:
$1.59
$2.55
n/a
FD MCap / Per Metal as % Spot Price:
5.03%
6.26%
n/a
EV / Gold Eq.:
$158.65
$210.56
n/a
EV / Silver Eq.:
$1.61
$2.43
n/a
EV / Per Metal as % Spot Price:
5.13%
5.97%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
04/03/2025 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
CAD 0.7074
CAD 0.7258
09/02/2025
Spot Gold:
$3,094.70
$3,529.19
09/02/2025
Spot Silver:
$31.50
$40.73
09/02/2025
Gold:Silver Ratio:
98.24
86.65
09/02/2025
Spot Gold (Future):
$4,000.00
$5,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
40.00
50.00
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