Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Condor Gold Plc

www: condorgold.com   email: information@condorgold.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
LON:CNR GBX
TSE:COG CAD

Description

Condor Gold Plc are a gold focused junior, late stage development company with one mine in development in Nicaragua. They have approximately 3Moz. of gold in the reserves and resources category of which 1.5Moz. are in the measured and indicated category. They have a market capitalisation of ~£54.14M which is a fall of roughly 32% over the last eleven months. As of 11/22/2021 they have no debt and ~£11.24M cash. They have 147M shares outstanding and trade on the London Stock Exchange and the Toronto Stock Exchange.

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

General Details

Financial 11/22/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $79.48M $54.14M 11/22/2021 $-25.35M
Total Assets: $42.99M $35.98M 11/22/2021 $-7.02M
Total Liabilities: $0.20M $0.17M 11/22/2021 $-0.03M
Current Assets: $13.44M $11.24M 11/22/2021 $-2.19M
Current Liabilities: $0.20M $0.17M 11/22/2021 $-0.03M
Total Debt: $0.00M $0.00M 11/22/2021 $0.00M
Cash: $13.44M $11.24M 11/22/2021 $-2.19M
Enterprise Value: $66.05M $42.89M 05/12/1971 $-23.15M
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: 11/22/2021 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 11/22/2021 0.00%
Misc 11/22/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 146,631,000 146,631,000 11/22/2021 0
Shares (FD): 174,000,000 174,000,000 11/22/2021 0
Insider Ownership: n/a 32% 09/15/2022 32%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2024 11/22/2021 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
11/22/2021 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
11/22/2021 0
Initial CapEx (Outstanding): $160.00M
201.3% of Mkt.Cap
$160.00M
295.55% of Mkt.Cap
11/22/2021 $0.00M
Funding Option: n/a n/a 11/22/2021 n/a
Documentation: none PFS 09/15/2022 n/a
Value Adjustment: -15% -15% never 0%

Resource Data

GOLD 11/22/2021
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.68M 0.68M 11/22/2021 0.00M
Measured & Indicated: 1.50M 1.50M 11/22/2021 0.00M
Inferred: 1.50M 1.50M 11/22/2021 0.00M
Reserves & Resources: 3.00M 3.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.61M 0.61M 11/22/2021 0.00M
Measured & Indicated: 1.20M 1.20M 11/22/2021 0.00M
Inferred: 0.68M 0.68M 11/22/2021 0.00M
Reserves & Resources: 1.88M 1.88M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 11/22/2021 $0.00
Extra Operating Cost: n/a n/a 11/22/2021 $0.00
Average Grade: 4.00 g/t 4.00 g/t 11/22/2021 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 09/15/2022 0.00%
F
U
T
U
R
E
Proven & Probable: 2.00M 2.00M 11/22/2021 0.00M
Annual Production: 100,000oz. 100,000oz. 11/22/2021 0oz.
Cash Cost: $750 $750 11/22/2021 $0
Extra Operating Cost: $500 $500 11/22/2021 $0
SILVER 11/22/2021
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 11/22/2021 0.00M
Measured & Indicated: n/a n/a 11/22/2021 0.00M
Inferred: n/a n/a 11/22/2021 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 11/22/2021 0.00M
Measured & Indicated: n/a n/a 11/22/2021 0.00M
Inferred: n/a n/a 11/22/2021 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 11/22/2021 $0.00
Extra Operating Cost: n/a n/a 11/22/2021 $0.00
Average Grade: n/a n/a 11/22/2021 n/a
Recovery Rate: n/a n/a 11/22/2021 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 11/22/2021 0.00M
Annual Production: n/a n/a 11/22/2021 n/a
Cash Cost: n/a n/a 11/22/2021 n/a
Extra Operating Cost: n/a n/a 11/22/2021 n/a

Property

Last Analysis Data  (11/22/2021)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Central America, Nicaragua La India 100% (guess) 31,300 Both show
3 million oz deposit.

1.5 million open pit (3 gpt)
1.5 million underground

Construction ready.

PFS: $150 million capex.
$700 cash cost per oz.
Total Land Package Size (ha): 31,300  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Central America, Nicaragua La India 100% (guess) 31,300 Both show
3 million oz deposit.

1.5 million open pit (3 gpt)
1.5 million underground

Construction ready.

PFS: $150 million capex.
$700 cash cost per oz.
Total Land Package Size (ha): 31,300  

Profitability (by resource)

Proven &
Probable
11/22/2021
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.): 0.68M 0.68M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 4.84M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.61M 0.61M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 4.36M
Maximum Profit (Gold): $202.02M $163.60M n/a $-38.42M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $202.02M $163.60M n/a $-38.42M
Max Profit / Current MCap: 2.542 3.022 n/a 0.480
Max Profit Per Share (Gold): $1.16 $0.94 n/a $-0.22
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.16 $0.94 n/a $-0.22
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $130.84 $89.11 n/a $-41.72
FD Mkt. Cap / Silver Eq.: $1.75 $1.09 n/a $-0.66
FD Mkt. Cap / Per Metal
as % Spot Price:
7.23% 5.23% n/a -2.00%
Measured &
Indicated
11/22/2021
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.): 1.50M 1.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 10.75M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.20M 1.20M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 8.61M
Maximum Profit (Gold): $399.55M $323.56M n/a $-75.99M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $399.55M $323.56M n/a $-75.99M
Max Profit / Current MCap: 5.027 5.977 n/a 0.950
Max Profit Per Share (Gold): $2.30 $1.86 n/a $-0.44
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.30 $1.86 n/a $-0.44
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $66.15 $45.06 n/a $-21.10
FD Mkt. Cap / Silver Eq.: $0.89 $0.55 n/a $-0.34
FD Mkt. Cap / Per Metal
as % Spot Price:
3.66% 2.65% n/a -1.01%

Reserves &
Resources
11/22/2021
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.): 3.00M 3.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 21.51M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.88M 1.88M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 13.45M
Maximum Profit (Gold): $624.02M $505.34M n/a $-118.69M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $624.02M $505.34M n/a $-118.69M
Max Profit / Current MCap: 7.851 9.334 n/a 1.483
Max Profit Per Share (Gold): $3.59 $2.90 n/a $-0.68
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.59 $2.90 n/a $-0.68
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $42.36 $28.85 n/a $-13.51
FD Mkt. Cap / Silver Eq.: $0.57 $0.35 n/a $-0.21
FD Mkt. Cap / Per Metal
as % Spot Price:
2.34% 1.69% n/a -0.65%

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.     ×