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$5798M which is a rise of roughly 59% over the last five months. As of 05/22/2024 they have no debt and ~C$317.44M cash. They have 239M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
05/22/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$3,642.31M
$5,798.00M
05/22/2024
$2,155.69M
Total Assets:
$1,508.75M
$1,477.31M
05/22/2024
$-31.45M
Total Liabilities:
$279.45M
$273.63M
05/22/2024
$-5.82M
Current Assets:
$610.98M
$598.25M
05/22/2024
$-12.73M
Current Liabilities:
$124.69M
$122.09M
05/22/2024
$-2.60M
Total Debt:
$0.00M
$0.00M
05/22/2024
$0.00M
Cash:
$324.19M
$317.44M
05/22/2024
$-6.76M
Enterprise Value:
$3,318.11M
$5,480.56M
09/03/2143
$2,162.45M
Cash Flow:
$528.39M
$682.58M
never
$154.19M
Cash Flow Multiple:
6.89
8.49
never
1.60
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) 40,101,018
05/22/2024
3,884,520
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:
0.3Producer: Elite Quality
0.3Producer: 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%)
$1,437 (53%)
$324.60
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
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
05/22/2024 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
40.89M
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
36.80M
Maximum Profit (Gold):
$5,005.80M
$6,466.50M
n/a
$1,460.70M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$5,005.80M
$6,466.50M
n/a
$1,460.70M
Max Profit / Current MCap:
1.374
1.115
n/a
-0.259
Max Profit Per Share (Gold):
$20.69
$26.72
n/a
$6.04
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$20.69
$26.72
n/a
$6.04
Total Free Profit Per Share:
$0.17
$0.00
n/a
$-0.17
FD MCap / Gold Eq.:
$809.40
$1,288.44
n/a
$479.04
FD MCap / Silver Eq.:
$10.62
$15.26
n/a
$4.65
FD MCap / Per Metal as % Spot Price:
33.55%
47.08%
n/a
13.52%
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
57.25M
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
48.58M
Maximum Profit (Gold):
$6,607.66M
$8,535.78M
n/a
$1,928.12M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$6,607.66M
$8,535.78M
n/a
$1,928.12M
Max Profit / Current MCap:
1.814
1.472
n/a
-0.342
Max Profit Per Share (Gold):
$27.30
$35.27
n/a
$7.97
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$27.30
$35.27
n/a
$7.97
Total Free Profit Per Share:
$6.78
$1.91
n/a
$-4.87
FD MCap / Gold Eq.:
$613.18
$976.09
n/a
$362.91
FD MCap / Silver Eq.:
$8.04
$11.56
n/a
$3.52
FD MCap / Per Metal as % Spot Price:
25.42%
35.66%
n/a
10.24%
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
73.60M
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
55.94M
Maximum Profit (Gold):
$7,608.82M
$9,829.08M
n/a
$2,220.26M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$7,608.82M
$9,829.08M
n/a
$2,220.26M
Max Profit / Current MCap:
2.089
1.695
n/a
-0.394
Max Profit Per Share (Gold):
$31.44
$40.62
n/a
$9.17
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$31.44
$40.62
n/a
$9.17
Total Free Profit Per Share:
$10.92
$7.26
n/a
$-3.67
FD MCap / Gold Eq.:
$532.50
$847.66
n/a
$315.16
FD MCap / Silver Eq.:
$6.98
$10.04
n/a
$3.06
FD MCap / Per Metal as % Spot Price:
22.07%
30.97%
n/a
8.90%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
05/22/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7335
CAD 0.7182
11/01/2024
Spot Gold:
$2,412.40
$2,737.00
11/01/2024
$324.60
Spot Silver:
$31.64
$32.42
11/01/2024
$0.78
Gold:Silver Ratio:
76.25
84.42
11/01/2024
8.18
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: