Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 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 and silver focused junior, emerging mid-tier producer with two producing mines in Mexico. Currently they produce roughly 22koz. of gold and 1.2Moz. of silver per year. They have approximately 2Moz. of gold and 75Moz. of silver in the reserves and resources category of which 1.5Moz. of gold and 75Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$203.43M which is a fall of roughly 29% over the last three months. As of 04/07/2026 they have ~$3M debt and ~$37M cash. They have 275M 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 04/07/2026
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $288.18M $203.43M 04/07/2026 $-84.75M
MCap (OS): $266.97M $188.45M 04/07/2026 $-78.51M
Total Assets: $71.87M $100.00M 04/07/2026 $28.13M
Total Liabilities: $53.91M $75.00M 04/07/2026 $21.09M
Current Assets: $17.97M $37.00M 04/21/2026 $19.03M
Current Liabilities: $14.37M $20.00M 04/07/2026 $5.63M
Total Debt: $1.80M $2.50M 04/07/2026 $0.70M
Cash: $17.97M $37.00M 04/21/2026 $19.03M
Debt (Net): $-16.17M $-34.50M $-18.33M
Enterprise Value: $272.01M $168.93M $-103.08M
Cash Flow: $51.86M $18.36M never $-33.50M
Cash Flow Multiple: 5.56 11.08 never 5.52
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 04/07/2026 n/a
Misc 04/07/2026
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 275,134,819 275,134,819 04/07/2026 0
Shares (FD): 297,000,000 297,000,000 04/07/2026 0
Insider Ownership: 35% 35% 05/26/2026 n/a
Dividend (Annual): n/a n/a 05/26/2026 n/a
Company Type: Mostly Gold Mostly Gold never n/a
Group: Producer Producer never n/a
Production ETA: n/a 06/01/2020 04/07/2026 n/a
Production (Gold Eq Oz.): (guess) 
40,917		 (guess) 
39,503		 04/21/2026 -1,414
Production (Silver Eq Oz.): (guess) 
2,570,658		 (guess) 
2,708,317		 04/21/2026 137,659
Development Phase: Producer (Multiple Mines) Producer (Multiple Mines) 04/07/2026 n/a
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 15
Producer: Average
 15
Producer: Average
 04/07/2026 0
Cash Flow Multiple: 10 10 04/07/2026 0.00

Resource Data

GOLD 04/07/2026
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 04/07/2026 0.00M
Measured & Indicated: 1.50M 1.50M 04/07/2026 0.00M
Inferred: 0.50M 0.50M 04/07/2026 0.00M
Reserves & Resources: 2.00M 2.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.60M 0.60M 04/07/2026 0.00M
Measured & Indicated: 1.08M 1.08M 04/07/2026 0.00M
Inferred: 0.20M 0.20M 04/07/2026 0.00M
Reserves & Resources: 1.28M 1.28M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
25,000oz.		 (guess) 
22,000oz.		 04/21/2026 -3,000oz.
Cash Cost: $2,800 $2,800 05/26/2026 $0.00
Extra Operating Cost: $1,000 $1,000 04/07/2026 $0.00
Total: $3,800 $3,800 05/26/2026 $0.00
Margin (Free Cash Flow): $1,011 (21%) $300 (7%) $-711.36
MCap / Production (AuEq): $7,043.12 $5,149.72 $-1,893.39
EV / Production (AuEq): $6,647.88 $4,276.37 $-2,371.51
G
R
A
D
E		 Underground (Avg): 3.00 g/t 3.00 g/t 04/07/2026 n/a
Open Pit (Avg): n/a 1.70 g/t 04/07/2026 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 05/26/2026 0.00%
F
U
T
U
R
E		 Proven & Probable: 1.50M 1.50M 04/07/2026 0.00M
Annual Production: 40,000oz. 40,000oz. 04/07/2026 0oz.
Cash Cost: $2,500 $2,500 04/07/2026 $0
Extra Operating Cost: $1,000 $1,000 04/07/2026 $0
SILVER 04/07/2026
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 25.00M 25.00M 04/07/2026 0.00M
Measured & Indicated: 75.00M 75.00M 04/07/2026 0.00M
Inferred: n/a n/a 04/07/2026 0.00M
Reserves & Resources: 75.00M 75.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.25M 0.25M 04/07/2026 0.00M
Measured & Indicated: 0.65M 0.65M 04/07/2026 0.00M
Inferred: n/a n/a 04/07/2026 0.00M
Reserves & Resources: 0.65M 0.65M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
1,000,000oz.		 (guess) 
1,200,000oz.		 04/21/2026 200,000oz.
Cash Cost: $35.00 $35.00 05/26/2026 $0.00
Extra Operating Cost: $15.00 $15.00 04/07/2026 $0.00
Total: $50.00 $50.00 05/26/2026 $0.00
Margin (Free Cash Flow): $26.58 (34.71%) $9.80 (16.39%) $-16.78
MCap / Production (AgEq): $112.10 $75.11 $-36.99
EV / Production (AgEq): $105.81 $62.37 $-43.44
G
R
A
D
E		 Underground (Avg): 120.00 g/t 120.00 g/t 04/07/2026 n/a
Open Pit (Avg): n/a 120.00 g/t 04/07/2026 n/a
Recovery Rate: (CG)  1.00% (CG)  1.00% 05/26/2026 0.00%
F
U
T
U
R
E		 Proven & Probable: 75.00M 75.00M 04/07/2026 0.00M
Annual Production: 2,500,000oz. 2,500,000oz. 04/07/2026 0oz.
Cash Cost: $32.00 $35.00 05/26/2026 $3.00
Extra Operating Cost: $15.00 $15.00 04/07/2026 $0.00

Property

Last Analysis Data  (04/07/2026)
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		 04/07/2026
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 65.34% 67.29% n/a 1.95%
Percentage Silver: 34.66% 32.71% n/a -1.95%
Total (Gold Eq. Oz.): 1.15M 1.11M n/a -0.03M
Total (Silver Eq. Oz.): 72.12M 76.42M n/a 4.30M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.60M 0.60M n/a 0.00M
Silver Eq. Oz.: 37.95M 41.39M n/a 3.44M
Maximum Profit (Gold): $606.74M $179.93M n/a $-426.82M
Maximum Profit (Silver): $6.65M $2.45M n/a $-4.20M
Total Maximum Profit: $613.39M $182.38M n/a $-431.01M
Max Profit / Current MCap: 2.128 0.897 n/a -1.232
Max Profit Per Share (Gold): $2.04 $0.61 n/a $-1.44
Max Profit Per Share (Silver): $0.02 $0.01 n/a $-0.01
Total Max Profit Per Share: $2.07 $0.61 n/a $-1.45
Total Free Profit Per Share: $0.72 $0.00 n/a $-0.72
FD MCap / Gold Eq.: $477.14 $337.00 n/a $-140.14
FD MCap / Silver Eq.: $7.59 $4.92 n/a $-2.68
FD MCap / Per Metal
as % Spot Price:		 9.92% 8.22% n/a -1.70%
EV / Gold Eq.: $450.36 $279.85 n/a $-170.52
EV / Silver Eq.: $7.17 $4.08 n/a $-3.09
EV / Per Metal
as % Spot Price:		 9.36% 6.83% n/a -2.53%
Measured &
Indicated		 04/07/2026
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 55.68% 57.83% n/a 2.15%
Percentage Silver: 44.32% 42.17% n/a -2.15%
Total (Gold Eq. Oz.): 2.69M 2.59M n/a -0.10M
Total (Silver Eq. Oz.): 169.24M 177.84M n/a 8.60M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.09M 1.09M n/a 0.00M
Silver Eq. Oz.: 68.50M 74.69M n/a 6.19M
Maximum Profit (Gold): $1,092.14M $323.87M n/a $-768.27M
Maximum Profit (Silver): $17.28M $6.37M n/a $-10.91M
Total Maximum Profit: $1,109.42M $330.24M n/a $-779.18M
Max Profit / Current MCap: 3.850 1.623 n/a -2.226
Max Profit Per Share (Gold): $3.68 $1.09 n/a $-2.59
Max Profit Per Share (Silver): $0.06 $0.02 n/a $-0.04
Total Max Profit Per Share: $3.74 $1.11 n/a $-2.62
Total Free Profit Per Share: $2.39 $0.14 n/a $-2.24
FD MCap / Gold Eq.: $264.30 $186.72 n/a $-77.58
FD MCap / Silver Eq.: $4.21 $2.72 n/a $-1.48
FD MCap / Per Metal
as % Spot Price:		 5.49% 4.55% n/a -0.94%
EV / Gold Eq.: $249.47 $155.05 n/a $-94.42
EV / Silver Eq.: $3.97 $2.26 n/a $-1.71
EV / Per Metal
as % Spot Price:		 5.19% 3.78% n/a -1.40%

Reserves &
Resources		 04/07/2026
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 62.62% 64.64% n/a 2.02%
Percentage Silver: 37.38% 35.36% n/a -2.02%
Total (Gold Eq. Oz.): 3.19M 3.09M n/a -0.10M
Total (Silver Eq. Oz.): 200.65M 212.12M n/a 11.47M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.29M 1.29M n/a 0.00M
Silver Eq. Oz.: 81.07M 88.41M n/a 7.34M
Maximum Profit (Gold): $1,294.39M $383.85M n/a $-910.54M
Maximum Profit (Silver): $17.28M $6.37M n/a $-10.91M
Total Maximum Profit: $1,311.66M $390.22M n/a $-921.45M
Max Profit / Current MCap: 4.552 1.918 n/a -2.633
Max Profit Per Share (Gold): $4.36 $1.29 n/a $-3.07
Max Profit Per Share (Silver): $0.06 $0.02 n/a $-0.04
Total Max Profit Per Share: $4.42 $1.31 n/a $-3.10
Total Free Profit Per Share: $3.07 $0.34 n/a $-2.72
FD MCap / Gold Eq.: $223.34 $157.76 n/a $-65.58
FD MCap / Silver Eq.: $3.55 $2.30 n/a $-1.25
FD MCap / Per Metal
as % Spot Price:		 4.64% 3.85% n/a -0.79%
EV / Gold Eq.: $210.80 $131.01 n/a $-79.80
EV / Silver Eq.: $3.36 $1.91 n/a $-1.44
EV / Per Metal
as % Spot Price:		 4.38% 3.20% n/a -1.19%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×