Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Lundin Gold Inc

www: www.lundingold.com   email: info@lundingold.com
Category: Major
Rating & Risk: Login to view
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$2903.16M which is a fall of roughly 17% over the last ten months. As of 05/09/2023 they have ~C$492M debt and ~C$267.49M cash. They have 237M 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 05/09/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
MCap (FD): $3,477.27M $2,903.16M 05/09/2023 $-574.11M
Total Assets: $1,673.63M $1,651.37M 05/09/2023 $-22.26M
Total Liabilities: $857.35M $845.95M 05/09/2023 $-11.41M
Current Assets: $592.98M $585.09M 05/09/2023 $-7.89M
Current Liabilities: $329.35M $324.97M 05/09/2023 $-4.38M
Total Debt: $498.88M $492.24M 05/09/2023 $-6.64M
Cash: $271.10M $267.49M 05/09/2023 $-3.61M
Enterprise Value: $3,705.05M $3,127.92M 02/12/2069 $-577.14M
Cash Flow: $409.82M $466.36M never $56.54M
Cash Flow Multiple: 8.48 6.23 never -2.26
Net Debt to
Cash Flow Ratio:
0.56 0.48 never -0.07
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% 02/29/2024 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) 
475,000
02/23/2024 35,000
Production (Silver Eq Oz.): (guess) 
34,914,688
(guess) 
42,844,671
02/23/2024 7,929,983
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 02/29/2024 n/a
Future MCap Modifier: 0.3
Producer: Elite Quality
0.3
Producer: 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) 
475,000oz.
02/23/2024 35,000oz.
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% 02/29/2024 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 Name Owned Au Ag Cu Notes
Dev Fruta Del Norte 100% 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 Name Owned Au Ag Cu Notes
Dev Fruta Del Norte 100% 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 54.24M
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 48.81M
Maximum Profit (Gold): $4,191.30M $4,418.10M n/a $226.80M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $4,191.30M $4,418.10M n/a $226.80M
Max Profit / Current MCap: 1.205 1.522 n/a 0.316
Max Profit Per Share (Gold): $17.32 $18.26 n/a $0.94
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $17.32 $18.26 n/a $0.94
Total Free Profit Per Share: $0.00 $1.98 n/a $1.98
FD MCap / Gold Eq.: $772.73 $645.15 n/a $-127.58
FD MCap / Silver Eq.: $9.74 $7.15 n/a $-2.59
FD MCap / Per Metal
as % Spot Price:
38.04% 30.99% n/a -7.05%
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 75.93M
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 64.44M
Maximum Profit (Gold): $5,532.52M $5,831.89M n/a $299.38M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $5,532.52M $5,831.89M n/a $299.38M
Max Profit / Current MCap: 1.591 2.009 n/a 0.418
Max Profit Per Share (Gold): $22.86 $24.10 n/a $1.24
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $22.86 $24.10 n/a $1.24
Total Free Profit Per Share: $3.62 $7.82 n/a $4.20
FD MCap / Gold Eq.: $585.40 $488.75 n/a $-96.65
FD MCap / Silver Eq.: $7.38 $5.42 n/a $-1.96
FD MCap / Per Metal
as % Spot Price:
28.82% 23.48% n/a -5.34%

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 97.63M
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 74.20M
Maximum Profit (Gold): $6,370.78M $6,715.51M n/a $344.74M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $6,370.78M $6,715.51M n/a $344.74M
Max Profit / Current MCap: 1.832 2.313 n/a 0.481
Max Profit Per Share (Gold): $26.33 $27.75 n/a $1.42
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $26.33 $27.75 n/a $1.42
Total Free Profit Per Share: $7.09 $11.47 n/a $4.38
FD MCap / Gold Eq.: $508.37 $424.44 n/a $-83.93
FD MCap / Silver Eq.: $6.41 $4.71 n/a $-1.70
FD MCap / Per Metal
as % Spot Price:
25.03% 20.39% n/a -4.64%

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.     ×