Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Lundin Gold Inc

www: www.lundingold.com   email: info@lundingold.com
Category: Major
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
TSE:LUG CAD
OTCMKTS:LUGDF USD

Description

Lundin Gold Inc are a gold focused major with one mine in development in Ecuador. They have approximately 9Moz. of gold in the reserves and resources category of which 7Moz. are in the measured and indicated category. They have a market capitalisation of ~C$9619.95M which is a rise of roughly 164% over the last eleven months. As of 05/22/2024 they have no debt and ~C$319.87M cash. They have 239M 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 05/22/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $3,642.31M $9,619.95M 05/22/2024
Total Assets: $1,508.75M $1,488.61M 05/22/2024
Total Liabilities: $279.45M $275.72M 05/22/2024
Current Assets: $610.98M $602.83M 05/22/2024
Current Liabilities: $124.69M $123.03M 05/22/2024
Total Debt: $0.00M $0.00M 05/22/2024
Cash: $324.19M $319.87M 05/22/2024
Enterprise Value: $3,318.11M $9,300.08M 09/15/2264
Cash Flow: $528.39M $967.55M never
Cash Flow Multiple: 6.89 9.94 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 05/22/2024
Misc 05/22/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 238,896,751 238,896,751 05/22/2024
Shares (FD): 242,000,000 242,000,000 05/22/2024
Insider Ownership: n/a 50% 05/01/2025
Dividend (Annual): n/a 2.7% 05/01/2025
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2020 05/22/2024
Production (Gold Eq Oz.): (guess) 
475,000		 (guess) 
500,000		 02/17/2025
Production (Silver Eq Oz.): (guess) 
36,216,498		 (guess) 
49,740,160		 02/17/2025
Initial CapEx (Outstanding): n/a n/a 05/22/2024
Funding Option: n/a n/a 05/22/2024
Documentation: none PRODUCER 05/01/2025
Future MCap Modifier: 0.3
Producer: Elite Quality
 0.3
Producer: Elite Quality
 04/24/2023
Cash Flow Multiplier: 12 18 02/17/2025

Resource Data

GOLD 05/22/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 5.00M 5.00M 05/22/2024
Measured & Indicated: 7.00M 7.00M 05/22/2024
Inferred: 2.00M 2.00M 05/22/2024
Reserves & Resources: 9.00M 9.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 4.50M 4.50M 05/22/2024
Measured & Indicated: 5.94M 5.94M 05/22/2024
Inferred: 0.90M 0.90M 05/22/2024
Reserves & Resources: 6.84M 6.84M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
475,000oz.		 (guess) 
500,000oz.		 02/17/2025
Cash Cost: $800 $800 05/22/2024
Extra Operating Cost: $500 $500 05/22/2024
Total: $1,300 $1,300 05/22/2024
Margin (Free Cash Flow): $1,112 (46%) $1,935 (60%)
G
R
A
D
E		 Underground (Avg): 8.00 g/t 8.00 g/t 05/22/2024
Open Pit (Avg): n/a n/a 05/09/2023
Recovery Rate: (CG)  90.00% (CG)  90.00% 05/01/2025
F
U
T
U
R
E		 Proven & Probable: 8.00M 8.00M 05/22/2024
Annual Production: 500,000oz. 550,000oz. 02/17/2025
Cash Cost: $850 $850 05/22/2024
Extra Operating Cost: $550 $550 05/22/2024
SILVER 05/22/2024
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 05/22/2024
Measured & Indicated: n/a n/a 05/22/2024
Inferred: n/a n/a 05/22/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 05/22/2024
Measured & Indicated: n/a n/a 05/22/2024
Inferred: n/a n/a 05/22/2024
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 05/22/2024
Extra Operating Cost: n/a n/a 05/22/2024
Total: n/a n/a 05/22/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 05/22/2024
Open Pit (Avg): n/a n/a 05/09/2023
Recovery Rate: n/a n/a 05/22/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 05/22/2024
Annual Production: n/a n/a 05/22/2024
Cash Cost: n/a n/a 05/22/2024
Extra Operating Cost: n/a n/a 05/22/2024

Property

Last Analysis Data  (05/22/2024)
Stage Name Owned Au Ag Cu Notes
Dev Fruta Del Norte 100% show
9 million oz underground mine at 8 gpt.

Plus, exploration potential.

50% minimum tax.
70% maximum tax (for higher gold prices).
Total Land Package Size (ha): 80,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Fruta Del Norte 100% show
9 million oz underground mine at 8 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		 05/22/2024
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.): 5.00M 5.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 4.50M 4.50M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $5,005.80M $8,707.95M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $5,005.80M $8,707.95M n/a
Max Profit / Current MCap: 1.374 0.905 n/a
Max Profit Per Share (Gold): $20.69 $35.98 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $20.69 $35.98 n/a
Total Free Profit Per Share: $0.17 $0.00 n/a
FD MCap / Gold Eq.: $809.40 $2,137.77 n/a
FD MCap / Silver Eq.: $10.62 $21.49 n/a
FD MCap / Per Metal
as % Spot Price:		 33.55% 66.08% n/a
Measured &
Indicated		 05/22/2024
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.): 7.00M 7.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 5.94M 5.94M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $6,607.66M $11,494.49M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $6,607.66M $11,494.49M n/a
Max Profit / Current MCap: 1.814 1.195 n/a
Max Profit Per Share (Gold): $27.30 $47.50 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $27.30 $47.50 n/a
Total Free Profit Per Share: $6.78 $0.00 n/a
FD MCap / Gold Eq.: $613.18 $1,619.52 n/a
FD MCap / Silver Eq.: $8.04 $16.28 n/a
FD MCap / Per Metal
as % Spot Price:		 25.42% 50.06% n/a

Reserves &
Resources		 05/22/2024
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.): 9.00M 9.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 6.84M 6.84M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $7,608.82M $13,236.08M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $7,608.82M $13,236.08M n/a
Max Profit / Current MCap: 2.089 1.376 n/a
Max Profit Per Share (Gold): $31.44 $54.69 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $31.44 $54.69 n/a
Total Free Profit Per Share: $10.92 $0.00 n/a
FD MCap / Gold Eq.: $532.50 $1,406.43 n/a
FD MCap / Silver Eq.: $6.98 $14.14 n/a
FD MCap / Per Metal
as % Spot Price:		 22.07% 43.47% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults