Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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$1830.65M which is a fall of roughly 6% over the last ten months. As of 05/18/2020 they have ~C$631M debt and ~C$59.19M cash. They have 224M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
05/18/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$1,940.79M
$1,830.65M
05/18/2020
$-110.14M
Total Assets:
$993.73M
$1,104.81M
05/18/2020
$111.09M
Total Liabilities:
$780.78M
$868.07M
05/18/2020
$87.28M
Current Assets:
$53.24M
$59.19M
05/18/2020
$5.95M
Current Liabilities:
$115.70M
$128.63M
05/18/2020
$12.93M
Total Debt:
$567.84M
$631.32M
05/18/2020
$63.48M
Cash:
$53.24M
$59.19M
05/18/2020
$5.95M
Enterprise Value:
$2,455.40M
$2,402.78M
02/20/2046
$-52.61M
Cash Flow:
$91.76M
$85.33M
never
$-6.44M
Cash Flow Multiple:
21.15
21.46
never
0.30
Net Debt to Cash Flow Ratio:
5.61
6.71
never
1.10
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) 16,758,964
05/18/2020
-8,623,062
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
-155.22M
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
-142.80M
Maximum Profit (Gold):
$2,279.38M
$2,119.47M
n/a
$-159.91M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$2,279.38M
$2,119.47M
n/a
$-159.91M
Max Profit / Current MCap:
1.174
1.158
n/a
-0.017
Max Profit Per Share (Gold):
$9.95
$9.26
n/a
$-0.70
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$9.95
$9.26
n/a
$-0.70
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$468.79
$442.19
n/a
$-26.60
FD Mkt. Cap / Silver Eq.:
$4.62
$6.60
n/a
$1.98
FD Mkt. Cap / Per Metal as % Spot Price:
27.03%
26.28%
n/a
-0.75%
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
-189.71M
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
-168.18M
Maximum Profit (Gold):
$2,684.60M
$2,496.27M
n/a
$-188.34M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$2,684.60M
$2,496.27M
n/a
$-188.34M
Max Profit / Current MCap:
1.383
1.364
n/a
-0.020
Max Profit Per Share (Gold):
$11.72
$10.90
n/a
$-0.82
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$11.72
$10.90
n/a
$-0.82
Total Free Profit Per Share:
$0.00
$0.77
n/a
$0.77
FD Mkt. Cap / Gold Eq.:
$398.03
$375.44
n/a
$-22.59
FD Mkt. Cap / Silver Eq.:
$3.92
$5.60
n/a
$1.68
FD Mkt. Cap / Per Metal as % Spot Price:
22.95%
22.31%
n/a
-0.64%
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
-241.45M
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
-191.98M
Maximum Profit (Gold):
$3,064.50M
$2,849.51M
n/a
$-214.99M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$3,064.50M
$2,849.51M
n/a
$-214.99M
Max Profit / Current MCap:
1.579
1.557
n/a
-0.022
Max Profit Per Share (Gold):
$13.38
$12.44
n/a
$-0.94
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$13.38
$12.44
n/a
$-0.94
Total Free Profit Per Share:
$1.44
$2.31
n/a
$0.87
FD Mkt. Cap / Gold Eq.:
$348.69
$328.90
n/a
$-19.79
FD Mkt. Cap / Silver Eq.:
$3.43
$4.91
n/a
$1.47
FD Mkt. Cap / Per Metal as % Spot Price:
20.11%
19.55%
n/a
-0.56%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
05/18/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7098
CAD 0.7892
03/08/2021
Spot Gold:
$1,734.10
$1,682.60
03/08/2021
$-51.50
Spot Silver:
$17.08
$25.10
03/08/2021
$8.02
Gold:Silver Ratio:
101.53
67.04
03/08/2021
-34.49
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: