Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
TSE:LUG
CAD
OTCMKTS:LUGDF
USD
Description
Lundin Gold Inc are a gold focused major 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$3097.78M which is a fall of roughly 11% over the last four weeks. As of 05/09/2023 they have ~C$498M debt and ~C$270.47M cash. They have 237M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
05/09/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$3,477.27M
$3,097.78M
05/09/2023
$-379.49M
Total Assets:
$1,673.63M
$1,669.76M
05/09/2023
$-3.87M
Total Liabilities:
$857.35M
$855.37M
05/09/2023
$-1.98M
Current Assets:
$592.98M
$591.61M
05/09/2023
$-1.37M
Current Liabilities:
$329.35M
$328.59M
05/09/2023
$-0.76M
Total Debt:
$498.88M
$497.72M
05/09/2023
$-1.15M
Cash:
$271.10M
$270.47M
05/09/2023
$-0.63M
Enterprise Value:
$3,705.05M
$3,325.03M
05/13/2075
$-380.02M
Cash Flow:
$409.82M
$379.98M
never
$-29.83M
Cash Flow Multiple:
8.48
8.15
never
-0.33
Net Debt to Cash Flow Ratio:
0.56
0.60
never
0.04
Finance within 1 year:
05/09/2023
n/a
Misc
05/09/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
237,000,000
237,000,000
05/09/2023
0
Shares (FD):
242,000,000
242,000,000
05/09/2023
0
Insider Ownership:
n/a
32%
05/09/2023
32%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2020
05/09/2023
n/a
Production (Gold Eq Oz.):
(guess) 440,000
(guess) 440,000
05/09/2023
0
Production (Silver Eq Oz.) :
(guess) 34,914,688
(guess) 36,640,543
05/09/2023
1,725,855
Initial CapEx (Outstanding):
n/a
n/a
05/09/2023
n/a
Funding Option:
n/a
n/a
05/09/2023
n/a
Documentation:
none
PRODUCER
05/09/2023
n/a
Future MCap Modifier:
0.3Producer: Elite Quality
0.3Producer: Elite Quality
04/24/2023
0
Cash Flow Multiplier:
12
12
04/16/2023
0.00
Resource Data
GOLD
05/09/2023 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
05/09/2023
0.00M
Measured & Indicated:
7.00M
7.00M
05/09/2023
0.00M
Inferred:
2.00M
2.00M
05/09/2023
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
05/09/2023
0.00M
Measured & Indicated:
5.94M
5.94M
05/09/2023
0.00M
Inferred:
0.90M
0.90M
05/09/2023
0.00M
Reserves & Resources:
6.84M
6.84M
never
0.00M
C U R R E N T
Annual Production:
(guess) 440,000oz.
(guess) 440,000oz.
05/09/2023
0oz.
Cash Cost:
$700
$700
05/09/2023
$0.00
Extra Operating Cost:
$400
$400
05/09/2023
$0.00
Average Grade:
8.00 g/t
8.00 g/t
05/09/2023
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
05/09/2023
0.00%
F U T U R E
Proven & Probable:
8.00M
8.00M
05/09/2023
0.00M
Annual Production:
475,000oz.
475,000oz.
05/09/2023
0oz.
Cash Cost:
$800
$800
05/09/2023
$0
Extra Operating Cost:
$450
$450
05/09/2023
$0
SILVER
05/09/2023 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
05/09/2023
0.00M
Measured & Indicated:
n/a
n/a
05/09/2023
0.00M
Inferred:
n/a
n/a
05/09/2023
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
05/09/2023
0.00M
Measured & Indicated:
n/a
n/a
05/09/2023
0.00M
Inferred:
n/a
n/a
05/09/2023
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
05/09/2023
$0.00
Extra Operating Cost:
n/a
n/a
05/09/2023
$0.00
Average Grade:
n/a
n/a
05/09/2023
n/a
Recovery Rate:
n/a
n/a
05/09/2023
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
05/09/2023
0.00M
Annual Production:
n/a
n/a
05/09/2023
n/a
Cash Cost:
n/a
n/a
05/09/2023
n/a
Extra Operating Cost:
n/a
n/a
05/09/2023
n/a
Property
Last Analysis Data (05/09/2023)
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
05/09/2023 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
19.61M
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
17.65M
Maximum Profit (Gold):
$4,191.30M
$3,886.20M
n/a
$-305.10M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$4,191.30M
$3,886.20M
n/a
$-305.10M
Max Profit / Current MCap:
1.205
1.255
n/a
0.049
Max Profit Per Share (Gold):
$17.32
$16.06
n/a
$-1.26
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$17.32
$16.06
n/a
$-1.26
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD MCap / Gold Eq.:
$772.73
$688.40
n/a
$-84.33
FD MCap / Silver Eq.:
$9.74
$8.27
n/a
$-1.47
FD MCap / Per Metal as % Spot Price:
38.04%
35.06%
n/a
-2.98%
Measured & Indicated
05/09/2023 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
27.46M
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
23.30M
Maximum Profit (Gold):
$5,532.52M
$5,129.78M
n/a
$-402.73M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$5,532.52M
$5,129.78M
n/a
$-402.73M
Max Profit / Current MCap:
1.591
1.656
n/a
0.065
Max Profit Per Share (Gold):
$22.86
$21.20
n/a
$-1.66
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$22.86
$21.20
n/a
$-1.66
Total Free Profit Per Share:
$3.62
$4.02
n/a
$0.40
FD MCap / Gold Eq.:
$585.40
$521.51
n/a
$-63.89
FD MCap / Silver Eq.:
$7.38
$6.26
n/a
$-1.11
FD MCap / Per Metal as % Spot Price:
28.82%
26.56%
n/a
-2.26%
Reserves & Resources
05/09/2023 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
35.30M
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
26.83M
Maximum Profit (Gold):
$6,370.78M
$5,907.02M
n/a
$-463.75M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$6,370.78M
$5,907.02M
n/a
$-463.75M
Max Profit / Current MCap:
1.832
1.907
n/a
0.075
Max Profit Per Share (Gold):
$26.33
$24.41
n/a
$-1.92
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$26.33
$24.41
n/a
$-1.92
Total Free Profit Per Share:
$7.09
$7.23
n/a
$0.14
FD MCap / Gold Eq.:
$508.37
$452.89
n/a
$-55.48
FD MCap / Silver Eq.:
$6.41
$5.44
n/a
$-0.97
FD MCap / Per Metal as % Spot Price:
25.03%
23.06%
n/a
-1.96%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
05/09/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7468
CAD 0.7451
06/06/2023
Spot Gold:
$2,031.40
$1,963.60
06/06/2023
$-67.80
Spot Silver:
$25.60
$23.58
06/06/2023
$-2.02
Gold:Silver Ratio:
79.35
83.27
06/06/2023
3.92
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Follow us on: