Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Lundin Gold Inc

www: www.lundingold.com   email: info@lundingold.com
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
OTCMKTS:FTMNF USD
TSE:LUG CAD

Description

Lundin Gold Inc are a gold focused mid-tier producer with one mine in development in Ecuador. They have approximately 7Moz. of gold in the reserves and resources category of which 5.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$1846.75M which is a fall of roughly 5% over the last six months. As of 05/18/2020 they have ~C$612M debt and ~C$57.38M cash. They have 224M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

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

General Details

Financial 05/18/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $1,940.79M $1,846.75M 05/18/2020 $-94.04M
Total Assets: $993.73M $1,071.17M 05/18/2020 $77.45M
Total Liabilities: $780.78M $841.64M 05/18/2020 $60.85M
Current Assets: $53.24M $57.38M 05/18/2020 $4.15M
Current Liabilities: $115.70M $124.72M 05/18/2020 $9.02M
Total Debt: $567.84M $612.10M 05/18/2020 $44.26M
Cash: $53.24M $57.38M 05/18/2020 $4.15M
Enterprise Value: $2,455.40M $2,401.46M 02/05/2046 $-53.93M
Cash Flow: $91.76M $101.45M never $9.69M
Cash Flow Multiple: 21.15 18.20 never -2.95
Net Debt to
Cash Flow Ratio:
5.61 5.47 never -0.14
Finance within 1 year: 05/18/2020 n/a
Tax Rate: (guess)  50.00% (guess)  50.00% 05/18/2020 0.00%
Misc 05/18/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 224,424,000 224,424,000 05/18/2020 0
Shares (FD): 229,000,000 229,000,000 05/18/2020 0
Insider Ownership: n/a 32% 05/18/2020 32%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2020 05/18/2020 n/a
Production (Gold Eq Oz.): (guess) 
250,000
(guess) 
250,000
05/18/2020 0
Production (Silver Eq Oz.): (guess) 
25,382,026
(guess) 
19,555,268
05/18/2020 -5,826,758
Initial CapEx (Outstanding): n/a n/a 05/18/2020 n/a
Funding Option: n/a n/a 05/18/2020 n/a
Documentation: none PRODUCER 05/18/2020 n/a
Value Adjustment: 50% 50% never 0%

Resource Data

GOLD 05/18/2020
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 4.50M 4.50M 05/18/2020 0.00M
Measured & Indicated: 5.50M 5.50M 05/18/2020 0.00M
Inferred: 1.50M 1.50M 05/18/2020 0.00M
Reserves & Resources: 7.00M 7.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 4.14M 4.14M 05/18/2020 0.00M
Measured & Indicated: 4.88M 4.88M 05/18/2020 0.00M
Inferred: 0.69M 0.69M 05/18/2020 0.00M
Reserves & Resources: 5.57M 5.57M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
250,000oz.
(guess) 
250,000oz.
05/18/2020 0oz.
Cash Cost: $600 $600 05/18/2020 $0.00
Extra Operating Cost: $400 $400 05/18/2020 $0.00
Average Grade: 7.00 g/t 7.00 g/t 05/18/2020 n/a
Recovery Rate: (CG)  92.00% (CG)  92.00% 05/18/2020 0.00%
F
U
T
U
R
E
Proven & Probable: 5.50M 5.50M 05/18/2020 0.00M
Annual Production: 300,000oz. 300,000oz. 05/18/2020 0oz.
Cash Cost: $650 $650 05/18/2020 $0
Extra Operating Cost: $450 $450 05/18/2020 $0
SILVER 05/18/2020
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 05/18/2020 0.00M
Measured & Indicated: n/a n/a 05/18/2020 0.00M
Inferred: n/a n/a 05/18/2020 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 05/18/2020 0.00M
Measured & Indicated: n/a n/a 05/18/2020 0.00M
Inferred: n/a n/a 05/18/2020 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 05/18/2020 $0.00
Extra Operating Cost: n/a n/a 05/18/2020 $0.00
Average Grade: n/a n/a 05/18/2020 n/a
Recovery Rate: n/a n/a 05/18/2020 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 05/18/2020 0.00M
Annual Production: n/a n/a 05/18/2020 n/a
Cash Cost: n/a n/a 05/18/2020 n/a
Extra Operating Cost: n/a n/a 05/18/2020 n/a

Property

Last Analysis Data  (05/18/2020)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Ecuador, Ecuador Fruta Del Norte 100% (guess) 80,000 Open Pit show
9 million oz open pit at 7 gpt.

Plus, exploration potential.

50% minimum tax.
70% maximum tax (for higher gold prices).
Total Land Package Size (ha): 80,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Ecuador, Ecuador Fruta Del Norte 100% (guess) 80,000 Open Pit show
9 million oz open pit at 7 gpt.

Plus, exploration potential.

50% minimum tax.
70% maximum tax (for higher gold prices).
Total Land Package Size (ha): 80,000  

Profitability (by resource)

Proven &
Probable
05/18/2020
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.): 4.50M 4.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -104.88M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 4.14M 4.14M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -96.49M
Maximum Profit (Gold): $2,279.38M $2,520.02M n/a $240.64M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,279.38M $2,520.02M n/a $240.64M
Max Profit / Current MCap: 1.174 1.365 n/a 0.190
Max Profit Per Share (Gold): $9.95 $11.00 n/a $1.05
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $9.95 $11.00 n/a $1.05
Total Free Profit Per Share: $0.00 $0.46 n/a $0.46
FD Mkt. Cap / Gold Eq.: $468.79 $446.07 n/a $-22.72
FD Mkt. Cap / Silver Eq.: $4.62 $5.70 n/a $1.09
FD Mkt. Cap / Per Metal
as % Spot Price:
27.03% 24.62% n/a -2.41%
Measured &
Indicated
05/18/2020
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.): 5.50M 5.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -128.19M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 4.88M 4.88M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -113.65M
Maximum Profit (Gold): $2,684.60M $2,968.02M n/a $283.42M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,684.60M $2,968.02M n/a $283.42M
Max Profit / Current MCap: 1.383 1.607 n/a 0.224
Max Profit Per Share (Gold): $11.72 $12.96 n/a $1.24
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $11.72 $12.96 n/a $1.24
Total Free Profit Per Share: $0.00 $2.42 n/a $2.42
FD Mkt. Cap / Gold Eq.: $398.03 $378.74 n/a $-19.29
FD Mkt. Cap / Silver Eq.: $3.92 $4.84 n/a $0.92
FD Mkt. Cap / Per Metal
as % Spot Price:
22.95% 20.91% n/a -2.05%

Reserves &
Resources
05/18/2020
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.): 7.00M 7.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -163.15M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 5.57M 5.57M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -129.73M
Maximum Profit (Gold): $3,064.50M $3,388.02M n/a $323.52M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $3,064.50M $3,388.02M n/a $323.52M
Max Profit / Current MCap: 1.579 1.835 n/a 0.256
Max Profit Per Share (Gold): $13.38 $14.79 n/a $1.41
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $13.38 $14.79 n/a $1.41
Total Free Profit Per Share: $1.44 $4.25 n/a $2.81
FD Mkt. Cap / Gold Eq.: $348.69 $331.79 n/a $-16.90
FD Mkt. Cap / Silver Eq.: $3.43 $4.24 n/a $0.81
FD Mkt. Cap / Per Metal
as % Spot Price:
20.11% 18.31% n/a -1.79%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.