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$3927.56M which is a rise of roughly 8% over the last two months. As of 05/22/2024 they have no debt and ~C$319.82M cash. They have 239M 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 05/22/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $3,642.31M $3,927.56M 05/22/2024 $285.26M
Total Assets: $1,508.75M $1,488.38M 05/22/2024 $-20.38M
Total Liabilities: $279.45M $275.68M 05/22/2024 $-3.77M
Current Assets: $610.98M $602.73M 05/22/2024 $-8.25M
Current Liabilities: $124.69M $123.01M 05/22/2024 $-1.68M
Total Debt: $0.00M $0.00M 05/22/2024 $0.00M
Cash: $324.19M $319.82M 05/22/2024 $-4.38M
Enterprise Value: $3,318.11M $3,607.75M 04/28/2084 $289.63M
Cash Flow: $528.39M $515.76M never $-12.64M
Cash Flow Multiple: 6.89 7.62 never 0.72
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 05/22/2024 n/a
Misc 05/22/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 238,896,751 238,896,751 05/22/2024 0
Shares (FD): 242,000,000 242,000,000 05/22/2024 0
Insider Ownership: n/a 50% 06/06/2024 50%
Dividend (Annual): n/a 2.7% 06/06/2024 2.7%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2020 05/22/2024 n/a
Production (Gold Eq Oz.): (guess) 
475,000		 (guess) 
475,000		 05/22/2024 0
Production (Silver Eq Oz.): (guess) 
36,216,498		 (guess) 
40,633,023		 05/22/2024 4,416,524
Initial CapEx (Outstanding): n/a n/a 05/22/2024 n/a
Funding Option: n/a n/a 05/22/2024 n/a
Documentation: none PRODUCER 06/06/2024 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 05/22/2024
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 05/22/2024 0.00M
Measured & Indicated: 7.00M 7.00M 05/22/2024 0.00M
Inferred: 2.00M 2.00M 05/22/2024 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 05/22/2024 0.00M
Measured & Indicated: 5.94M 5.94M 05/22/2024 0.00M
Inferred: 0.90M 0.90M 05/22/2024 0.00M
Reserves & Resources: 6.84M 6.84M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
475,000oz.		 (guess) 
475,000oz.		 05/22/2024 0oz.
Cash Cost: $800 $800 05/22/2024 $0.00
Extra Operating Cost: $500 $500 05/22/2024 $0.00
Total: $1,300 $1,300 05/22/2024 $0.00
Margin (Free Cash Flow): $1,112 (46%) $1,086 (46%) $-26.60
G
R
A
D
E		 Underground (Avg): 8.00 g/t 8.00 g/t 05/22/2024 n/a
Open Pit (Avg): n/a n/a 05/09/2023 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 06/06/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 8.00M 8.00M 05/22/2024 0.00M
Annual Production: 500,000oz. 500,000oz. 05/22/2024 0oz.
Cash Cost: $850 $850 05/22/2024 $0
Extra Operating Cost: $550 $550 05/22/2024 $0
SILVER 05/22/2024
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 05/22/2024 0.00M
Measured & Indicated: n/a n/a 05/22/2024 0.00M
Inferred: n/a n/a 05/22/2024 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 05/22/2024 0.00M
Measured & Indicated: n/a n/a 05/22/2024 0.00M
Inferred: n/a n/a 05/22/2024 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 05/22/2024 $0.00
Extra Operating Cost: n/a n/a 05/22/2024 $0.00
Total: n/a n/a 05/22/2024 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 05/22/2024 n/a
Open Pit (Avg): n/a n/a 05/09/2023 n/a
Recovery Rate: n/a n/a 05/22/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 05/22/2024 0.00M
Annual Production: n/a n/a 05/22/2024 n/a
Cash Cost: n/a n/a 05/22/2024 n/a
Extra Operating Cost: n/a n/a 05/22/2024 n/a

Property

Last Analysis Data  (05/22/2024)
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		 05/22/2024
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 46.49M
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 41.84M
Maximum Profit (Gold): $5,005.80M $4,886.10M n/a $-119.70M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $5,005.80M $4,886.10M n/a $-119.70M
Max Profit / Current MCap: 1.374 1.244 n/a -0.130
Max Profit Per Share (Gold): $20.69 $20.19 n/a $-0.49
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $20.69 $20.19 n/a $-0.49
Total Free Profit Per Share: $0.17 $0.00 n/a $-0.17
FD MCap / Gold Eq.: $809.40 $872.79 n/a $63.39
FD MCap / Silver Eq.: $10.62 $10.20 n/a $-0.41
FD MCap / Per Metal
as % Spot Price:		 33.55% 36.58% n/a 3.03%
Measured &
Indicated		 05/22/2024
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 65.09M
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 55.23M
Maximum Profit (Gold): $6,607.66M $6,449.65M n/a $-158.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $6,607.66M $6,449.65M n/a $-158.00M
Max Profit / Current MCap: 1.814 1.642 n/a -0.172
Max Profit Per Share (Gold): $27.30 $26.65 n/a $-0.65
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $27.30 $26.65 n/a $-0.65
Total Free Profit Per Share: $6.78 $4.22 n/a $-2.56
FD MCap / Gold Eq.: $613.18 $661.21 n/a $48.02
FD MCap / Silver Eq.: $8.04 $7.73 n/a $-0.31
FD MCap / Per Metal
as % Spot Price:		 25.42% 27.71% n/a 2.30%

Reserves &
Resources		 05/22/2024
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 83.68M
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 63.60M
Maximum Profit (Gold): $7,608.82M $7,426.87M n/a $-181.94M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $7,608.82M $7,426.87M n/a $-181.94M
Max Profit / Current MCap: 2.089 1.891 n/a -0.198
Max Profit Per Share (Gold): $31.44 $30.69 n/a $-0.75
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $31.44 $30.69 n/a $-0.75
Total Free Profit Per Share: $10.92 $8.26 n/a $-2.66
FD MCap / Gold Eq.: $532.50 $574.21 n/a $41.70
FD MCap / Silver Eq.: $6.98 $6.71 n/a $-0.27
FD MCap / Per Metal
as % Spot Price:		 22.07% 24.07% n/a 1.99%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults