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$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.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

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)

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.     ×