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

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$6119.86M which is a rise of roughly 68% over the last five months. As of 05/22/2024 they have no debt and ~C$319.63M 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
Change
Item Value Value Updated Value
MCap (FD): $3,642.31M $6,119.86M 05/22/2024 $2,477.55M
Total Assets: $1,508.75M $1,487.53M 05/22/2024 $-21.23M
Total Liabilities: $279.45M $275.52M 05/22/2024 $-3.93M
Current Assets: $610.98M $602.39M 05/22/2024 $-8.60M
Current Liabilities: $124.69M $122.94M 05/22/2024 $-1.75M
Total Debt: $0.00M $0.00M 05/22/2024 $0.00M
Cash: $324.19M $319.63M 05/22/2024 $-4.56M
Enterprise Value: $3,318.11M $5,800.23M 10/20/2153 $2,482.11M
Cash Flow: $528.39M $680.63M never $152.24M
Cash Flow Multiple: 6.89 8.99 never 2.10
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 05/22/2024 n/a
Misc 05/22/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 238,896,751 238,896,751 05/22/2024 0
Shares (FD): 242,000,000 242,000,000 05/22/2024 0
Insider Ownership: n/a 50% 09/01/2024 50%
Dividend (Annual): n/a 2.7% 09/01/2024 2.7%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2020 05/22/2024 n/a
Production (Gold Eq Oz.): (guess) 
475,000		 (guess) 
475,000		 05/22/2024 0
Production (Silver Eq Oz.): (guess) 
36,216,498		 (guess) 
38,012,518		 05/22/2024 1,796,020
Initial CapEx (Outstanding): n/a n/a 05/22/2024 n/a
Funding Option: n/a n/a 05/22/2024 n/a
Documentation: none PRODUCER 09/01/2024 n/a
Future MCap Modifier: 0.3
Producer: Elite Quality
 0.3
Producer: Elite Quality
 04/24/2023 0
Cash Flow Multiplier: 12 15 09/01/2024 3.00

Resource Data

GOLD 05/22/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 5.00M 5.00M 05/22/2024 0.00M
Measured & Indicated: 7.00M 7.00M 05/22/2024 0.00M
Inferred: 2.00M 2.00M 05/22/2024 0.00M
Reserves & Resources: 9.00M 9.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 4.50M 4.50M 05/22/2024 0.00M
Measured & Indicated: 5.94M 5.94M 05/22/2024 0.00M
Inferred: 0.90M 0.90M 05/22/2024 0.00M
Reserves & Resources: 6.84M 6.84M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
475,000oz.		 (guess) 
475,000oz.		 05/22/2024 0oz.
Cash Cost: $800 $800 05/22/2024 $0.00
Extra Operating Cost: $500 $500 05/22/2024 $0.00
Total: $1,300 $1,300 05/22/2024 $0.00
Margin (Free Cash Flow): $1,112 (46%) $1,433 (52%) $320.50
G
R
A
D
E		 Underground (Avg): 8.00 g/t 8.00 g/t 05/22/2024 n/a
Open Pit (Avg): n/a n/a 05/09/2023 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 09/01/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 8.00M 8.00M 05/22/2024 0.00M
Annual Production: 500,000oz. 500,000oz. 05/22/2024 0oz.
Cash Cost: $850 $850 05/22/2024 $0
Extra Operating Cost: $550 $550 05/22/2024 $0
SILVER 05/22/2024
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 05/22/2024 0.00M
Measured & Indicated: n/a n/a 05/22/2024 0.00M
Inferred: n/a n/a 05/22/2024 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 05/22/2024 0.00M
Measured & Indicated: n/a n/a 05/22/2024 0.00M
Inferred: n/a n/a 05/22/2024 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 05/22/2024 $0.00
Extra Operating Cost: n/a n/a 05/22/2024 $0.00
Total: n/a n/a 05/22/2024 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 05/22/2024 n/a
Open Pit (Avg): n/a n/a 05/09/2023 n/a
Recovery Rate: n/a n/a 05/22/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 05/22/2024 0.00M
Annual Production: n/a n/a 05/22/2024 n/a
Cash Cost: n/a n/a 05/22/2024 n/a
Extra Operating Cost: n/a n/a 05/22/2024 n/a

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
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.): 5.00M 5.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 18.91M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 4.50M 4.50M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 17.01M
Maximum Profit (Gold): $5,005.80M $6,448.05M n/a $1,442.25M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $5,005.80M $6,448.05M n/a $1,442.25M
Max Profit / Current MCap: 1.374 1.054 n/a -0.321
Max Profit Per Share (Gold): $20.69 $26.64 n/a $5.96
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $20.69 $26.64 n/a $5.96
Total Free Profit Per Share: $0.17 $0.00 n/a $-0.17
FD MCap / Gold Eq.: $809.40 $1,359.97 n/a $550.57
FD MCap / Silver Eq.: $10.62 $16.99 n/a $6.38
FD MCap / Per Metal
as % Spot Price:		 33.55% 49.76% n/a 16.21%
Measured &
Indicated		 05/22/2024
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 26.47M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 5.94M 5.94M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 22.46M
Maximum Profit (Gold): $6,607.66M $8,511.43M n/a $1,903.77M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $6,607.66M $8,511.43M n/a $1,903.77M
Max Profit / Current MCap: 1.814 1.391 n/a -0.423
Max Profit Per Share (Gold): $27.30 $35.17 n/a $7.87
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $27.30 $35.17 n/a $7.87
Total Free Profit Per Share: $6.78 $0.20 n/a $-6.58
FD MCap / Gold Eq.: $613.18 $1,030.28 n/a $417.10
FD MCap / Silver Eq.: $8.04 $12.87 n/a $4.83
FD MCap / Per Metal
as % Spot Price:		 25.42% 37.70% n/a 12.28%

Reserves &
Resources		 05/22/2024
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.): 9.00M 9.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 34.03M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 6.84M 6.84M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 25.86M
Maximum Profit (Gold): $7,608.82M $9,801.04M n/a $2,192.22M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $7,608.82M $9,801.04M n/a $2,192.22M
Max Profit / Current MCap: 2.089 1.602 n/a -0.487
Max Profit Per Share (Gold): $31.44 $40.50 n/a $9.06
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $31.44 $40.50 n/a $9.06
Total Free Profit Per Share: $10.92 $5.53 n/a $-5.39
FD MCap / Gold Eq.: $532.50 $894.72 n/a $362.22
FD MCap / Silver Eq.: $6.98 $11.18 n/a $4.20
FD MCap / Per Metal
as % Spot Price:		 22.07% 32.74% n/a 10.67%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults