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: Junior: Late Stage Developer
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 junior, late stage development company with one mine in development in Ecuador. They have approximately 6.5Moz. of gold in the reserves and resources category of which 5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$1524.9M which is a rise of roughly 74% over the last four months. As of 05/23/2019 they have ~C$392M debt and ~C$82.86M cash. They have 222M 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 05/23/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $878.89M $1,524.90M 05/23/2019 $646.02M
Total Assets: $1,064.19M $1,075.68M 05/23/2019 $11.49M
Total Liabilities: $449.37M $454.23M 05/23/2019 $4.85M
Current Assets: $116.26M $117.51M 05/23/2019 $1.26M
Current Liabilities: $56.64M $57.25M 05/23/2019 $0.61M
Total Debt: $388.27M $392.46M 05/23/2019 $4.19M
Cash: $81.98M $82.86M 05/23/2019 $0.89M
Enterprise Value: $1,185.18M $1,834.50M 02/18/2028 $649.32M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 05/23/2019 n/a
Tax Rate: (guess)  50.00% (guess)  50.00% 05/23/2019 0.00%
Misc 05/23/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 222,000,000 222,000,000 05/23/2019 0
Shares (FD): 229,000,000 229,000,000 05/23/2019 0
Insider Ownership: n/a 32% 05/23/2019 32%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2020 05/23/2019 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
05/23/2019 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
05/23/2019 0
Initial CapEx (Outstanding): n/a n/a 05/23/2019 n/a
Funding Option: n/a n/a 05/23/2019 n/a
Documentation: none PFS 05/23/2019 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 05/23/2019
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 4.00M 4.00M 05/23/2019 0.00M
Measured & Indicated: 5.00M 5.00M 05/23/2019 0.00M
Inferred: 1.50M 1.50M 05/23/2019 0.00M
Reserves & Resources: 6.50M 6.50M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 3.68M 3.68M 05/23/2019 0.00M
Measured & Indicated: 4.42M 4.42M 05/23/2019 0.00M
Inferred: 0.69M 0.69M 05/23/2019 0.00M
Reserves & Resources: 5.11M 5.11M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 05/23/2019 $0.00
Extra Operating Cost: n/a n/a 05/23/2019 $0.00
Average Grade: 7.00 g/t 7.00 g/t 05/23/2019 n/a
Recovery Rate: (CG)  92.00% (CG)  92.00% 05/23/2019 0.00%
F
U
T
U
R
E
Proven & Probable: 5.00M 5.00M 05/23/2019 0.00M
Annual Production: 250,000oz. 250,000oz. 05/23/2019 0oz.
Cash Cost: $600 $600 05/23/2019 $0
Extra Operating Cost: $500 $500 05/23/2019 $0
SILVER 05/23/2019
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 05/23/2019 0.00M
Measured & Indicated: n/a n/a 05/23/2019 0.00M
Inferred: n/a n/a 05/23/2019 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 05/23/2019 0.00M
Measured & Indicated: n/a n/a 05/23/2019 0.00M
Inferred: n/a n/a 05/23/2019 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 05/23/2019 $0.00
Extra Operating Cost: n/a n/a 05/23/2019 $0.00
Average Grade: n/a n/a 05/23/2019 n/a
Recovery Rate: n/a n/a 05/23/2019 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 05/23/2019 0.00M
Annual Production: n/a n/a 05/23/2019 n/a
Cash Cost: n/a n/a 05/23/2019 n/a
Extra Operating Cost: n/a n/a 05/23/2019 n/a

Property

Last Analysis Data  (05/23/2019)
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 open pit at 7 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 open pit at 7 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
05/23/2019
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.): 4.00M 4.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -25.01M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.68M 3.68M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -23.01M
Maximum Profit (Gold): $317.22M $770.04M n/a $452.82M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $317.22M $770.04M n/a $452.82M
Max Profit / Current MCap: 0.361 0.505 n/a 0.144
Max Profit Per Share (Gold): $1.39 $3.36 n/a $1.98
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.39 $3.36 n/a $1.98
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $238.83 $414.38 n/a $175.55
FD Mkt. Cap / Silver Eq.: $2.70 $5.04 n/a $2.34
FD Mkt. Cap / Per Metal
as % Spot Price:
18.77% 27.29% n/a 8.52%
Measured &
Indicated
05/23/2019
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 -31.26M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 4.42M 4.42M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -27.61M
Maximum Profit (Gold): $380.66M $924.05M n/a $543.39M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $380.66M $924.05M n/a $543.39M
Max Profit / Current MCap: 0.433 0.606 n/a 0.173
Max Profit Per Share (Gold): $1.66 $4.04 n/a $2.37
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.66 $4.04 n/a $2.37
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $199.02 $345.31 n/a $146.29
FD Mkt. Cap / Silver Eq.: $2.25 $4.20 n/a $1.95
FD Mkt. Cap / Per Metal
as % Spot Price:
15.64% 22.74% n/a 7.10%

Reserves &
Resources
05/23/2019
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.): 6.50M 6.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -40.64M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 5.11M 5.11M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -31.93M
Maximum Profit (Gold): $440.14M $1,068.43M n/a $628.29M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $440.14M $1,068.43M n/a $628.29M
Max Profit / Current MCap: 0.501 0.701 n/a 0.200
Max Profit Per Share (Gold): $1.92 $4.67 n/a $2.74
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.92 $4.67 n/a $2.74
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $172.13 $298.65 n/a $126.52
FD Mkt. Cap / Silver Eq.: $1.95 $3.63 n/a $1.69
FD Mkt. Cap / Per Metal
as % Spot Price:
13.53% 19.67% n/a 6.14%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.