Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
Symbol Data
Symbol
Currency
LON:CNR
GBX
TSE:COG
CAD
OTCMKTS:CNDGF
USD
Description
Condor Gold Plc are a gold focused junior, late stage developer 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 ~£61.17M which is a rise of roughly 4% over the last months. As of 11/19/2022 they have no debt and ~£13.08M cash. They have 159M shares outstanding and trade on the London Stock Exchange, the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
11/19/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$58.86M
$61.17M
11/19/2022
Total Assets:
$38.09M
$41.86M
11/19/2022
Total Liabilities:
$0.18M
$0.20M
11/19/2022
Current Assets:
$11.90M
$13.08M
11/19/2022
Current Liabilities:
$0.18M
$0.20M
11/19/2022
Total Debt:
$0.00M
$0.00M
11/19/2022
Cash:
$11.90M
$13.08M
11/19/2022
Enterprise Value:
$46.96M
$48.09M
07/11/1971
Cash Flow:
$0.00M
$0.00M
never
Cash Flow Multiple:
0.00
0.00
never
Net Debt to Cash Flow Ratio:
n/a
n/a
never
Finance within 1 year:
11/19/2022
Misc
11/19/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
159,000,000
159,000,000
11/19/2022
Shares (FD):
215,000,000
215,000,000
11/19/2022
Insider Ownership:
n/a
32%
11/22/2022
Dividend (Annual):
n/a
n/a
never
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
01/01/2025
11/19/2022
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
11/19/2022
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
11/19/2022
Initial CapEx (Outstanding):
$160.00M271.82% of MCap
$160.00M261.56% of MCap
11/19/2022
Funding Option:
n/a
n/a
11/19/2022
Documentation:
none
PFS
11/22/2022
Future MCap Modifier:
0.1Developer: Likely Path to Production
0.1Developer: Likely Path to Production
04/24/2023
Cash Flow Multiplier:
5
8
04/12/2023
Resource Data
GOLD
11/19/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
0.68M
0.68M
11/19/2022
Measured & Indicated:
1.50M
1.50M
11/19/2022
Inferred:
1.50M
1.50M
11/19/2022
Reserves & Resources:
3.00M
3.00M
never
P L A U S I B L E
Proven & Probable:
0.61M
0.61M
11/19/2022
Measured & Indicated:
1.20M
1.20M
11/19/2022
Inferred:
0.68M
0.68M
11/19/2022
Reserves & Resources:
1.88M
1.88M
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
11/19/2022
Extra Operating Cost:
n/a
n/a
11/19/2022
Total:
$1,250
$1,250
11/19/2022
Margin (Free Cash Flow):
n/a
G R A D E
Underground (Avg):
4.00 g/t
4.00 g/t
11/19/2022
Open Pit (Avg):
n/a
n/a
11/19/2022
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
11/22/2022
F U T U R E
Proven & Probable:
2.00M
2.00M
11/19/2022
Annual Production:
100,000oz.
100,000oz.
11/19/2022
Cash Cost:
$750
$750
11/19/2022
Extra Operating Cost:
$500
$500
11/19/2022
SILVER
11/19/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
n/a
n/a
11/19/2022
Measured & Indicated:
n/a
n/a
11/19/2022
Inferred:
n/a
n/a
11/19/2022
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
11/19/2022
Measured & Indicated:
n/a
n/a
11/19/2022
Inferred:
n/a
n/a
11/19/2022
Reserves & Resources:
n/a
n/a
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
11/19/2022
Extra Operating Cost:
n/a
n/a
11/19/2022
Total:
n/a
n/a
11/19/2022
Margin (Free Cash Flow):
n/a
G R A D E
Underground (Avg):
n/a
n/a
11/19/2022
Open Pit (Avg):
n/a
n/a
11/19/2022
Recovery Rate:
n/a
n/a
11/19/2022
F U T U R E
Proven & Probable:
n/a
n/a
11/19/2022
Annual Production:
n/a
n/a
11/19/2022
Cash Cost:
n/a
n/a
11/19/2022
Extra Operating Cost:
n/a
n/a
11/19/2022
Property
Last Analysis Data (11/19/2022)
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
11/19/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
100.00%
100.00%
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
0.68M
0.68M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.61M
0.61M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$304.05M
$826.38M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$304.05M
$826.38M
n/a
Max Profit / Current MCap:
5.165
13.509
n/a
Max Profit Per Share (Gold):
$1.41
$3.84
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$1.41
$3.84
n/a
Total Free Profit Per Share:
$0.00
$0.00
n/a
FD MCap / Gold Eq.:
$96.89
$100.69
n/a
FD MCap / Silver Eq.:
$1.16
$1.17
n/a
FD MCap / Per Metal as % Spot Price:
5.54%
3.86%
n/a
Measured & Indicated
11/19/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
100.00%
100.00%
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
1.50M
1.50M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
1.20M
1.20M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$601.35M
$1,634.40M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$601.35M
$1,634.40M
n/a
Max Profit / Current MCap:
10.216
26.718
n/a
Max Profit Per Share (Gold):
$2.80
$7.60
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$2.80
$7.60
n/a
Total Free Profit Per Share:
$0.00
$0.00
n/a
FD MCap / Gold Eq.:
$48.99
$50.91
n/a
FD MCap / Silver Eq.:
$0.59
$0.59
n/a
FD MCap / Per Metal as % Spot Price:
2.80%
1.95%
n/a
Reserves & Resources
11/19/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
100.00%
100.00%
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
3.00M
3.00M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
1.88M
1.88M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$939.19M
$2,552.60M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$939.19M
$2,552.60M
n/a
Max Profit / Current MCap:
15.955
41.728
n/a
Max Profit Per Share (Gold):
$4.37
$11.87
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$4.37
$11.87
n/a
Total Free Profit Per Share:
$0.00
$0.00
n/a
FD MCap / Gold Eq.:
$31.37
$32.60
n/a
FD MCap / Silver Eq.:
$0.37
$0.38
n/a
FD MCap / Per Metal as % Spot Price:
1.79%
1.25%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
11/19/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
GBP 1.1904
GBP 1.3081
10/09/2024
Spot Gold:
$1,750.50
$2,610.30
10/09/2024
Spot Silver:
$20.92
$30.44
10/09/2024
Gold:Silver Ratio:
83.68
85.75
10/09/2024
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: