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
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$2090.92M which is a fall of roughly 12% over the last one months. As of 05/20/2021 they have ~C$516M debt and ~C$75.83M 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 $2,090.92M 05/20/2021 $-280.66M
Total Assets: $1,200.11M $1,171.28M 05/20/2021 $-28.83M
Total Liabilities: $706.67M $689.70M 05/20/2021 $-16.97M
Current Assets: $197.54M $192.79M 05/20/2021 $-4.74M
Current Liabilities: $171.92M $167.79M 05/20/2021 $-4.13M
Total Debt: $528.97M $516.27M 05/20/2021 $-12.71M
Cash: $77.69M $75.83M 05/20/2021 $-1.87M
Enterprise Value: $2,822.86M $2,531.36M 03/19/2050 $-291.50M
Cash Flow: $144.66M $128.68M never $-15.98M
Cash Flow Multiple: 16.39 16.25 never -0.15
Net Debt to
Cash Flow Ratio:
3.12 3.42 never 0.30
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) 
24,134,994
05/20/2021 449,094
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 6.42M
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 5.77M
Maximum Profit (Gold): $2,789.78M $2,481.64M n/a $-308.14M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,789.78M $2,481.64M n/a $-308.14M
Max Profit / Current MCap: 1.176 1.187 n/a 0.011
Max Profit Per Share (Gold): $11.87 $10.56 n/a $-1.31
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $11.87 $10.56 n/a $-1.31
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $527.02 $464.65 n/a $-62.37
FD Mkt. Cap / Silver Eq.: $7.79 $6.74 n/a $-1.05
FD Mkt. Cap / Per Metal
as % Spot Price:
28.08% 26.03% n/a -2.06%
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 8.98M
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 7.62M
Maximum Profit (Gold): $3,682.50M $3,275.76M n/a $-406.74M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $3,682.50M $3,275.76M n/a $-406.74M
Max Profit / Current MCap: 1.553 1.567 n/a 0.014
Max Profit Per Share (Gold): $15.67 $13.94 n/a $-1.73
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $15.67 $13.94 n/a $-1.73
Total Free Profit Per Share: $3.46 $2.91 n/a $-0.55
FD Mkt. Cap / Gold Eq.: $399.26 $352.01 n/a $-47.25
FD Mkt. Cap / Silver Eq.: $5.90 $5.10 n/a $-0.79
FD Mkt. Cap / Per Metal
as % Spot Price:
21.28% 19.72% n/a -1.56%

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 11.55M
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 8.78M
Maximum Profit (Gold): $4,240.46M $3,772.09M n/a $-468.37M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $4,240.46M $3,772.09M n/a $-468.37M
Max Profit / Current MCap: 1.788 1.804 n/a 0.016
Max Profit Per Share (Gold): $18.04 $16.05 n/a $-1.99
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $18.04 $16.05 n/a $-1.99
Total Free Profit Per Share: $5.83 $5.02 n/a $-0.81
FD Mkt. Cap / Gold Eq.: $346.72 $305.69 n/a $-41.03
FD Mkt. Cap / Silver Eq.: $5.12 $4.43 n/a $-0.69
FD Mkt. Cap / Per Metal
as % Spot Price:
18.48% 17.12% n/a -1.35%

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.     ×