Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
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$2923.85M which is a fall of roughly 16% over the last five months. As of 05/09/2023 they have ~C$497M debt and ~C$269.89M cash. They have 237M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
05/09/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$3,477.27M
$2,923.85M
05/09/2023
$-553.42M
Total Assets:
$1,673.63M
$1,666.20M
05/09/2023
$-7.43M
Total Liabilities:
$857.35M
$853.55M
05/09/2023
$-3.81M
Current Assets:
$592.98M
$590.35M
05/09/2023
$-2.63M
Current Liabilities:
$329.35M
$327.89M
05/09/2023
$-1.46M
Total Debt:
$498.88M
$496.66M
05/09/2023
$-2.21M
Cash:
$271.10M
$269.89M
05/09/2023
$-1.20M
Enterprise Value:
$3,705.05M
$3,150.62M
11/02/2069
$-554.43M
Cash Flow:
$409.82M
$362.91M
never
$-46.90M
Cash Flow Multiple:
8.48
8.06
never
-0.43
Net Debt to Cash Flow Ratio:
0.56
0.62
never
0.07
Finance within 1 year:
05/09/2023
n/a
Misc
05/09/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
237,000,000
237,000,000
05/09/2023
0
Shares (FD):
242,000,000
242,000,000
05/09/2023
0
Insider Ownership:
n/a
32%
05/09/2023
32%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2020
05/09/2023
n/a
Production (Gold Eq Oz.):
(guess) 440,000
(guess) 440,000
05/09/2023
0
Production (Silver Eq Oz.) :
(guess) 34,914,688
(guess) 36,008,163
05/09/2023
1,093,476
Initial CapEx (Outstanding):
n/a
n/a
05/09/2023
n/a
Funding Option:
n/a
n/a
05/09/2023
n/a
Documentation:
none
PRODUCER
05/09/2023
n/a
Future MCap Modifier:
0.3Producer: Elite Quality
0.3Producer: Elite Quality
04/24/2023
0
Cash Flow Multiplier:
12
12
04/16/2023
0.00
Resource Data
GOLD
05/09/2023 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
05/09/2023
0.00M
Measured & Indicated:
7.00M
7.00M
05/09/2023
0.00M
Inferred:
2.00M
2.00M
05/09/2023
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
05/09/2023
0.00M
Measured & Indicated:
5.94M
5.94M
05/09/2023
0.00M
Inferred:
0.90M
0.90M
05/09/2023
0.00M
Reserves & Resources:
6.84M
6.84M
never
0.00M
C U R R E N T
Annual Production:
(guess) 440,000oz.
(guess) 440,000oz.
05/09/2023
0oz.
Cash Cost:
$700
$700
05/09/2023
$0.00
Extra Operating Cost:
$400
$400
05/09/2023
$0.00
Average Grade:
8.00 g/t
8.00 g/t
05/09/2023
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
05/09/2023
0.00%
F U T U R E
Proven & Probable:
8.00M
8.00M
05/09/2023
0.00M
Annual Production:
475,000oz.
475,000oz.
05/09/2023
0oz.
Cash Cost:
$800
$800
05/09/2023
$0
Extra Operating Cost:
$450
$450
05/09/2023
$0
SILVER
05/09/2023 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
05/09/2023
0.00M
Measured & Indicated:
n/a
n/a
05/09/2023
0.00M
Inferred:
n/a
n/a
05/09/2023
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
05/09/2023
0.00M
Measured & Indicated:
n/a
n/a
05/09/2023
0.00M
Inferred:
n/a
n/a
05/09/2023
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
05/09/2023
$0.00
Extra Operating Cost:
n/a
n/a
05/09/2023
$0.00
Average Grade:
n/a
n/a
05/09/2023
n/a
Recovery Rate:
n/a
n/a
05/09/2023
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
05/09/2023
0.00M
Annual Production:
n/a
n/a
05/09/2023
n/a
Cash Cost:
n/a
n/a
05/09/2023
n/a
Extra Operating Cost:
n/a
n/a
05/09/2023
n/a
Property
Last Analysis Data (05/09/2023)
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 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
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 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
05/09/2023 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
12.43M
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
11.18M
Maximum Profit (Gold):
$4,191.30M
$3,711.60M
n/a
$-479.70M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$4,191.30M
$3,711.60M
n/a
$-479.70M
Max Profit / Current MCap:
1.205
1.269
n/a
0.064
Max Profit Per Share (Gold):
$17.32
$15.34
n/a
$-1.98
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$17.32
$15.34
n/a
$-1.98
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD MCap / Gold Eq.:
$772.73
$649.74
n/a
$-122.98
FD MCap / Silver Eq.:
$9.74
$7.94
n/a
$-1.80
FD MCap / Per Metal as % Spot Price:
38.04%
33.76%
n/a
-4.28%
Measured & Indicated
05/09/2023 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
17.40M
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
14.76M
Maximum Profit (Gold):
$5,532.52M
$4,899.31M
n/a
$-633.20M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$5,532.52M
$4,899.31M
n/a
$-633.20M
Max Profit / Current MCap:
1.591
1.676
n/a
0.085
Max Profit Per Share (Gold):
$22.86
$20.25
n/a
$-2.62
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$22.86
$20.25
n/a
$-2.62
Total Free Profit Per Share:
$3.62
$4.00
n/a
$0.37
FD MCap / Gold Eq.:
$585.40
$492.23
n/a
$-93.17
FD MCap / Silver Eq.:
$7.38
$6.01
n/a
$-1.36
FD MCap / Per Metal as % Spot Price:
28.82%
25.57%
n/a
-3.24%
Reserves & Resources
05/09/2023 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
22.37M
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
17.00M
Maximum Profit (Gold):
$6,370.78M
$5,641.63M
n/a
$-729.14M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$6,370.78M
$5,641.63M
n/a
$-729.14M
Max Profit / Current MCap:
1.832
1.930
n/a
0.097
Max Profit Per Share (Gold):
$26.33
$23.31
n/a
$-3.01
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$26.33
$23.31
n/a
$-3.01
Total Free Profit Per Share:
$7.09
$7.06
n/a
$-0.02
FD MCap / Gold Eq.:
$508.37
$427.46
n/a
$-80.91
FD MCap / Silver Eq.:
$6.41
$5.22
n/a
$-1.18
FD MCap / Per Metal as % Spot Price:
25.03%
22.21%
n/a
-2.82%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
05/09/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7468
CAD 0.7435
09/23/2023
Spot Gold:
$2,031.40
$1,924.80
09/23/2023
$-106.60
Spot Silver:
$25.60
$23.52
09/23/2023
$-2.08
Gold:Silver Ratio:
79.35
81.84
09/23/2023
2.49
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
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%
Follow us on: