Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Lundin Gold Inc

www: www.lundingold.com   email: info@lundingold.com
Category: Mid-tier Producer
Rating & Risk: Login to view
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 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$1849.29M which is a fall of roughly 22% over the last four months. As of 05/20/2021 they have ~C$504M debt and ~C$74.05M cash. They have 232M 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 05/20/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $2,371.58M $1,849.29M 05/20/2021 $-522.29M
Total Assets: $1,200.11M $1,143.77M 05/20/2021 $-56.34M
Total Liabilities: $706.67M $673.50M 05/20/2021 $-33.18M
Current Assets: $197.54M $188.26M 05/20/2021 $-9.27M
Current Liabilities: $171.92M $163.85M 05/20/2021 $-8.07M
Total Debt: $528.97M $504.14M 05/20/2021 $-24.83M
Cash: $77.69M $74.05M 05/20/2021 $-3.65M
Enterprise Value: $2,822.86M $2,279.38M 03/25/2042 $-543.47M
Cash Flow: $144.66M $122.52M never $-22.14M
Cash Flow Multiple: 16.39 15.09 never -1.30
Net Debt to
Cash Flow Ratio:
3.12 3.51 never 0.39
Finance within 1 year: 05/20/2021 n/a
Tax Rate: (guess)  50.00% (guess)  50.00% 05/20/2021 0.00%
Misc 05/20/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 231,764,000 231,764,000 05/20/2021 0
Shares (FD): 235,000,000 235,000,000 05/20/2021 0
Insider Ownership: n/a 32% 05/20/2021 32%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2020 05/20/2021 n/a
Production (Gold Eq Oz.): (guess) 
350,000
(guess) 
350,000
05/20/2021 0
Production (Silver Eq Oz.): (guess) 
23,685,900
(guess) 
27,345,313
05/20/2021 3,659,413
Initial CapEx (Outstanding): n/a n/a 05/20/2021 n/a
Funding Option: n/a n/a 05/20/2021 n/a
Documentation: none PRODUCER 05/20/2021 n/a
Value Adjustment: 50% 50% never 0%

Resource Data

GOLD 05/20/2021
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 05/20/2021 0.00M
Measured & Indicated: 7.00M 7.00M 05/20/2021 0.00M
Inferred: 2.00M 2.00M 05/20/2021 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 05/20/2021 0.00M
Measured & Indicated: 5.94M 5.94M 05/20/2021 0.00M
Inferred: 0.90M 0.90M 05/20/2021 0.00M
Reserves & Resources: 6.84M 6.84M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
350,000oz.
(guess) 
350,000oz.
05/20/2021 0oz.
Cash Cost: $650 $650 05/20/2021 $0.00
Extra Operating Cost: $400 $400 05/20/2021 $0.00
Average Grade: 8.00 g/t 8.00 g/t 05/20/2021 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 05/20/2021 0.00%
F
U
T
U
R
E
Proven & Probable: 8.00M 8.00M 05/20/2021 0.00M
Annual Production: 400,000oz. 400,000oz. 05/20/2021 0oz.
Cash Cost: $650 $650 05/20/2021 $0
Extra Operating Cost: $450 $450 05/20/2021 $0
SILVER 05/20/2021
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 05/20/2021 0.00M
Measured & Indicated: n/a n/a 05/20/2021 0.00M
Inferred: n/a n/a 05/20/2021 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 05/20/2021 0.00M
Measured & Indicated: n/a n/a 05/20/2021 0.00M
Inferred: n/a n/a 05/20/2021 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 05/20/2021 $0.00
Extra Operating Cost: n/a n/a 05/20/2021 $0.00
Average Grade: n/a n/a 05/20/2021 n/a
Recovery Rate: n/a n/a 05/20/2021 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 05/20/2021 0.00M
Annual Production: n/a n/a 05/20/2021 n/a
Cash Cost: n/a n/a 05/20/2021 n/a
Extra Operating Cost: n/a n/a 05/20/2021 n/a

Property

Last Analysis Data  (05/20/2021)
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
05/20/2021
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 52.28M
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 47.05M
Maximum Profit (Gold): $2,789.78M $2,362.84M n/a $-426.94M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,789.78M $2,362.84M n/a $-426.94M
Max Profit / Current MCap: 1.176 1.278 n/a 0.101
Max Profit Per Share (Gold): $11.87 $10.05 n/a $-1.82
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $11.87 $10.05 n/a $-1.82
Total Free Profit Per Share: $0.00 $0.06 n/a $0.06
FD Mkt. Cap / Gold Eq.: $527.02 $410.95 n/a $-116.06
FD Mkt. Cap / Silver Eq.: $7.79 $5.26 n/a $-2.53
FD Mkt. Cap / Per Metal
as % Spot Price:
28.08% 23.48% n/a -4.60%
Measured &
Indicated
05/20/2021
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 73.19M
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 62.11M
Maximum Profit (Gold): $3,682.50M $3,118.95M n/a $-563.56M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $3,682.50M $3,118.95M n/a $-563.56M
Max Profit / Current MCap: 1.553 1.687 n/a 0.134
Max Profit Per Share (Gold): $15.67 $13.27 n/a $-2.40
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $15.67 $13.27 n/a $-2.40
Total Free Profit Per Share: $3.46 $3.28 n/a $-0.18
FD Mkt. Cap / Gold Eq.: $399.26 $311.33 n/a $-87.93
FD Mkt. Cap / Silver Eq.: $5.90 $3.98 n/a $-1.91
FD Mkt. Cap / Per Metal
as % Spot Price:
21.28% 17.79% n/a -3.49%

Reserves &
Resources
05/20/2021
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 94.10M
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 71.52M
Maximum Profit (Gold): $4,240.46M $3,591.51M n/a $-648.95M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $4,240.46M $3,591.51M n/a $-648.95M
Max Profit / Current MCap: 1.788 1.942 n/a 0.154
Max Profit Per Share (Gold): $18.04 $15.28 n/a $-2.76
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $18.04 $15.28 n/a $-2.76
Total Free Profit Per Share: $5.83 $5.29 n/a $-0.54
FD Mkt. Cap / Gold Eq.: $346.72 $270.36 n/a $-76.36
FD Mkt. Cap / Silver Eq.: $5.12 $3.46 n/a $-1.66
FD Mkt. Cap / Per Metal
as % Spot Price:
18.48% 15.45% n/a -3.03%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×