Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
TSE:LUG
CAD
OTCMKTS:FTMNF
USD
Description
Lundin Gold Inc are a gold focused mid-tier producer 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$1760.52M which is a fall of roughly 5% over the last three months. As of 05/15/2022 they have ~C$753M debt and ~C$296.21M cash. They have 235M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
05/15/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$1,858.40M
$1,760.52M
05/15/2022
$-97.88M
Total Assets:
$1,724.93M
$1,737.73M
05/15/2022
$12.79M
Total Liabilities:
$883.63M
$890.19M
05/15/2022
$6.55M
Current Assets:
$611.15M
$615.69M
05/15/2022
$4.53M
Current Liabilities:
$339.44M
$341.96M
05/15/2022
$2.52M
Total Debt:
$747.39M
$752.94M
05/15/2022
$5.54M
Cash:
$334.83M
$296.21M
08/10/2022
$-38.61M
Enterprise Value:
$2,270.97M
$2,217.25M
04/05/2040
$-53.72M
Cash Flow:
$142.38M
$156.83M
never
$14.45M
Cash Flow Multiple:
13.05
11.23
never
-1.83
Net Debt to Cash Flow Ratio:
2.90
2.91
never
0.01
Finance within 1 year:
05/15/2022
n/a
Tax Rate:
(guess) 50.00%
(guess) 50.00%
08/10/2022
0.00%
Misc
05/15/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
235,000,000
235,000,000
05/15/2022
0
Shares (FD):
240,000,000
240,000,000
05/15/2022
0
Insider Ownership:
n/a
32%
08/10/2022
32%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2020
05/15/2022
n/a
Production (Gold Eq Oz.):
(guess) 400,000
(guess) 425,000
08/10/2022
25,000
Production (Silver Eq Oz.) :
(guess) 34,283,822
(guess) 36,231,447
08/10/2022
1,947,625
Initial CapEx (Outstanding):
n/a
n/a
05/15/2022
n/a
Funding Option:
n/a
n/a
05/15/2022
n/a
Documentation:
none
PRODUCER
08/10/2022
n/a
Value Adjustment:
50%
50%
never
0%
Resource Data
GOLD
05/15/2022 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
05/15/2022
0.00M
Measured & Indicated:
7.00M
7.00M
05/15/2022
0.00M
Inferred:
2.00M
2.00M
05/15/2022
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
05/15/2022
0.00M
Measured & Indicated:
5.94M
5.94M
05/15/2022
0.00M
Inferred:
0.90M
0.90M
05/15/2022
0.00M
Reserves & Resources:
6.84M
6.84M
never
0.00M
C U R R E N T
Annual Production:
(guess) 400,000oz.
(guess) 425,000oz.
08/10/2022
25,000oz.
Cash Cost:
$700
$700
05/15/2022
$0.00
Extra Operating Cost:
$400
$400
05/15/2022
$0.00
Average Grade:
8.00 g/t
8.00 g/t
05/15/2022
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
08/10/2022
0.00%
F U T U R E
Proven & Probable:
8.00M
8.00M
05/15/2022
0.00M
Annual Production:
400,000oz.
425,000oz.
08/10/2022
25,000oz.
Cash Cost:
$700
$750
08/10/2022
$50
Extra Operating Cost:
$400
$400
05/15/2022
$0
SILVER
05/15/2022 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
05/15/2022
0.00M
Measured & Indicated:
n/a
n/a
05/15/2022
0.00M
Inferred:
n/a
n/a
05/15/2022
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
05/15/2022
0.00M
Measured & Indicated:
n/a
n/a
05/15/2022
0.00M
Inferred:
n/a
n/a
05/15/2022
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
05/15/2022
$0.00
Extra Operating Cost:
n/a
n/a
05/15/2022
$0.00
Average Grade:
n/a
n/a
05/15/2022
n/a
Recovery Rate:
n/a
n/a
05/15/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
05/15/2022
0.00M
Annual Production:
n/a
n/a
05/15/2022
n/a
Cash Cost:
n/a
n/a
05/15/2022
n/a
Extra Operating Cost:
n/a
n/a
05/15/2022
n/a
Property
Last Analysis Data (05/15/2022)
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
05/15/2022 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
-2.30M
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
-2.07M
Maximum Profit (Gold):
$2,402.66M
$2,490.75M
n/a
$88.09M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$2,402.66M
$2,490.75M
n/a
$88.09M
Max Profit / Current MCap:
1.293
1.415
n/a
0.122
Max Profit Per Share (Gold):
$10.01
$10.38
n/a
$0.37
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$10.01
$10.38
n/a
$0.37
Total Free Profit Per Share:
$0.00
$0.92
n/a
$0.92
FD Mkt. Cap / Gold Eq.:
$412.98
$391.23
n/a
$-21.75
FD Mkt. Cap / Silver Eq.:
$4.82
$4.59
n/a
$-0.23
FD Mkt. Cap / Per Metal as % Spot Price:
22.79%
21.29%
n/a
-1.51%
Measured & Indicated
05/15/2022 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
-3.21M
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
-2.73M
Maximum Profit (Gold):
$3,171.51M
$3,287.79M
n/a
$116.28M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$3,171.51M
$3,287.79M
n/a
$116.28M
Max Profit / Current MCap:
1.707
1.868
n/a
0.161
Max Profit Per Share (Gold):
$13.21
$13.70
n/a
$0.48
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$13.21
$13.70
n/a
$0.48
Total Free Profit Per Share:
$3.15
$4.24
n/a
$1.08
FD Mkt. Cap / Gold Eq.:
$312.86
$296.38
n/a
$-16.48
FD Mkt. Cap / Silver Eq.:
$3.65
$3.48
n/a
$-0.17
FD Mkt. Cap / Per Metal as % Spot Price:
17.27%
16.13%
n/a
-1.14%
Reserves & Resources
05/15/2022 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
-4.13M
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
-3.14M
Maximum Profit (Gold):
$3,652.05M
$3,785.94M
n/a
$133.89M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$3,652.05M
$3,785.94M
n/a
$133.89M
Max Profit / Current MCap:
1.965
2.150
n/a
0.185
Max Profit Per Share (Gold):
$15.22
$15.77
n/a
$0.56
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$15.22
$15.77
n/a
$0.56
Total Free Profit Per Share:
$5.16
$6.31
n/a
$1.16
FD Mkt. Cap / Gold Eq.:
$271.70
$257.39
n/a
$-14.31
FD Mkt. Cap / Silver Eq.:
$3.17
$3.02
n/a
$-0.15
FD Mkt. Cap / Per Metal as % Spot Price:
15.00%
14.00%
n/a
-0.99%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
05/15/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7697
CAD 0.7754
08/16/2022
Spot Gold:
$1,811.90
$1,838.00
08/16/2022
$26.10
Spot Silver:
$21.14
$21.56
08/16/2022
$0.42
Gold:Silver Ratio:
85.71
85.25
08/16/2022
-0.46
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: