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

Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Condor Gold Plc
www: condorgold.com     email: information@condorgold.com

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 2.4Moz. of gold in the reserves and resources category of which 1.2Moz. are in the measured and indicated category. They have a market capitalisation of ~£18.07M which is a fall of roughly 40% over the last six months. As of 01/12/2019 they have no debt and ~£2.51M cash. They have 67M 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 01/12/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $30.12M $18.07M 01/12/2019 $-12.05M
Total Assets: $30.84M $28.38M 01/12/2019 $-2.46M
Total Liabilities: $0.68M $0.63M 01/12/2019 $-0.05M
Current Assets: $7.79M $7.17M 01/12/2019 $-0.62M
Current Liabilities: $0.68M $0.63M 01/12/2019 $-0.05M
Total Debt: $0.00M $0.00M 01/12/2019 $0.00M
Cash: $2.72M $2.51M 01/12/2019 $-0.22M
Enterprise Value: $27.40M $15.56M 06/29/1970 $-11.84M
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: 01/12/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 01/12/2019 0.00%
Misc 01/12/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 67,000,000 67,000,000 01/12/2019 0
Shares (FD): 79,000,000 79,000,000 01/12/2019 0
Insider Ownership: n/a 25% 03/26/2019 25%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2022 01/12/2019 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
01/12/2019 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
01/12/2019 0
Initial CapEx (Outstanding): $120.00M
398.39% of Mkt.Cap
$120.00M
664.17% of Mkt.Cap
01/12/2019 $0.00M
Funding Option: n/a n/a 01/12/2019 n/a
Documentation: none PFS 03/26/2019 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 01/12/2019
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 01/12/2019 0.00M
Measured & Indicated: 1.20M 1.20M 01/12/2019 0.00M
Inferred: 1.20M 1.20M 01/12/2019 0.00M
Reserves & Resources: 2.40M 2.40M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.61M 0.61M 01/12/2019 0.00M
Measured & Indicated: 0.99M 0.99M 01/12/2019 0.00M
Inferred: 0.54M 0.54M 01/12/2019 0.00M
Reserves & Resources: 1.53M 1.53M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 01/12/2019 $0.00
Extra Operating Cost: n/a n/a 01/12/2019 $0.00
Average Grade: 4.00 g/t 4.00 g/t 01/12/2019 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 03/26/2019 0.00%
F
U
T
U
R
E
Proven & Probable: 2.00M 2.00M 01/12/2019 0.00M
Annual Production: 100,000oz. 100,000oz. 01/12/2019 0oz.
Cash Cost: $750 $750 01/12/2019 $0
Extra Operating Cost: $350 $350 01/12/2019 $0
SILVER 01/12/2019
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 01/12/2019 0.00M
Measured & Indicated: n/a n/a 01/12/2019 0.00M
Inferred: n/a n/a 01/12/2019 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 01/12/2019 0.00M
Measured & Indicated: n/a n/a 01/12/2019 0.00M
Inferred: n/a n/a 01/12/2019 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 01/12/2019 $0.00
Extra Operating Cost: n/a n/a 01/12/2019 $0.00
Average Grade: n/a n/a 01/12/2019 n/a
Recovery Rate: n/a n/a 01/12/2019 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 01/12/2019 0.00M
Annual Production: n/a n/a 01/12/2019 n/a
Cash Cost: n/a n/a 01/12/2019 n/a
Extra Operating Cost: n/a n/a 01/12/2019 n/a

Property

Last Analysis Data  (01/12/2019)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Central America, Nicaragua La India 100% (guess) 31,300 Both show
2.3 million oz deposit.

1.1 million open pit (3 gpt)
1.2 million underground

Permitting and doing the final feasibility study.

PFS: $110 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
2.3 million oz deposit.

1.1 million open pit (3 gpt)
1.2 million underground

Permitting and doing the final feasibility study.

PFS: $110 million capex.
$700 cash cost per oz.
Total Land Package Size (ha): 31,300  

Profitability (by resource)

Proven &
Probable
01/12/2019
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 3.68M
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 3.31M
Maximum Profit (Gold): $79.44M $138.04M n/a $58.60M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $79.44M $138.04M n/a $58.60M
Max Profit / Current MCap: 2.637 7.640 n/a 5.003
Max Profit Per Share (Gold): $1.01 $1.75 n/a $0.74
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.01 $1.75 n/a $0.74
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $49.58 $29.74 n/a $-19.84
FD Mkt. Cap / Silver Eq.: $0.60 $0.34 n/a $-0.26
FD Mkt. Cap / Per Metal
as % Spot Price:
3.85% 2.09% n/a -1.77%
Measured &
Indicated
01/12/2019
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.): 1.20M 1.20M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 6.55M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.99M 0.99M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 5.38M
Maximum Profit (Gold): $128.86M $223.93M n/a $95.06M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $128.86M $223.93M n/a $95.06M
Max Profit / Current MCap: 4.278 12.394 n/a 8.116
Max Profit Per Share (Gold): $1.63 $2.83 n/a $1.20
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.63 $2.83 n/a $1.20
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $30.56 $18.33 n/a $-12.23
FD Mkt. Cap / Silver Eq.: $0.37 $0.21 n/a $-0.16
FD Mkt. Cap / Per Metal
as % Spot Price:
2.38% 1.29% n/a -1.09%

Reserves &
Resources
01/12/2019
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.): 2.40M 2.40M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 13.09M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.53M 1.53M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 8.32M
Maximum Profit (Gold): $199.47M $346.62M n/a $147.15M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $199.47M $346.62M n/a $147.15M
Max Profit / Current MCap: 6.622 19.185 n/a 12.562
Max Profit Per Share (Gold): $2.52 $4.39 n/a $1.86
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.52 $4.39 n/a $1.86
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $19.75 $11.84 n/a $-7.90
FD Mkt. Cap / Silver Eq.: $0.24 $0.13 n/a $-0.10
FD Mkt. Cap / Per Metal
as % Spot Price:
1.53% 0.83% n/a -0.70%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.