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$1810.03M which is a fall of roughly 24% over the last eight months. As of 05/20/2021 they have ~C$511M debt and ~C$75.1M 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 $1,810.03M 05/20/2021 $-561.55M
Total Assets: $1,200.11M $1,160.13M 05/20/2021 $-39.98M
Total Liabilities: $706.67M $683.14M 05/20/2021 $-23.54M
Current Assets: $197.54M $190.96M 05/20/2021 $-6.58M
Current Liabilities: $171.92M $166.19M 05/20/2021 $-5.73M
Total Debt: $528.97M $511.35M 05/20/2021 $-17.62M
Cash: $77.69M $75.10M 05/20/2021 $-2.59M
Enterprise Value: $2,822.86M $2,246.28M 03/07/2041 $-576.58M
Cash Flow: $144.66M $134.33M never $-10.33M
Cash Flow Multiple: 16.39 13.47 never -2.92
Net Debt to
Cash Flow Ratio:		 3.12 3.25 never 0.13
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) 
27,731,473		 05/20/2021 4,045,574
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 57.79M
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 52.01M
Maximum Profit (Gold): $2,789.78M $2,590.65M n/a $-199.13M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,789.78M $2,590.65M n/a $-199.13M
Max Profit / Current MCap: 1.176 1.431 n/a 0.255
Max Profit Per Share (Gold): $11.87 $11.02 n/a $-0.85
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $11.87 $11.02 n/a $-0.85
Total Free Profit Per Share: $0.00 $1.38 n/a $1.38
FD Mkt. Cap / Gold Eq.: $527.02 $402.23 n/a $-124.79
FD Mkt. Cap / Silver Eq.: $7.79 $5.08 n/a $-2.71
FD Mkt. Cap / Per Metal
as % Spot Price:		 28.08% 22.13% n/a -5.95%
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 80.91M
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 68.66M
Maximum Profit (Gold): $3,682.50M $3,419.66M n/a $-262.85M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $3,682.50M $3,419.66M n/a $-262.85M
Max Profit / Current MCap: 1.553 1.889 n/a 0.337
Max Profit Per Share (Gold): $15.67 $14.55 n/a $-1.12
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $15.67 $14.55 n/a $-1.12
Total Free Profit Per Share: $3.46 $4.91 n/a $1.45
FD Mkt. Cap / Gold Eq.: $399.26 $304.72 n/a $-94.54
FD Mkt. Cap / Silver Eq.: $5.90 $3.85 n/a $-2.05
FD Mkt. Cap / Per Metal
as % Spot Price:		 21.28% 16.76% n/a -4.51%

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 104.03M
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 79.06M
Maximum Profit (Gold): $4,240.46M $3,937.79M n/a $-302.67M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $4,240.46M $3,937.79M n/a $-302.67M
Max Profit / Current MCap: 1.788 2.176 n/a 0.388
Max Profit Per Share (Gold): $18.04 $16.76 n/a $-1.29
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $18.04 $16.76 n/a $-1.29
Total Free Profit Per Share: $5.83 $7.12 n/a $1.28
FD Mkt. Cap / Gold Eq.: $346.72 $264.62 n/a $-82.10
FD Mkt. Cap / Silver Eq.: $5.12 $3.34 n/a $-1.78
FD Mkt. Cap / Per Metal
as % Spot Price:		 18.48% 14.56% n/a -3.92%

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.     ×