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 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 ~£78.47M which is a fall of roughly 8% over the last ten months. As of 11/22/2020 they have no debt and ~£13.73M cash. They have 118M 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 11/22/2020
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $85.72M $78.47M 11/22/2020 $-7.25M
Total Assets: $42.48M $43.93M 11/22/2020 $1.44M
Total Liabilities: $0.20M $0.21M 11/22/2020 $0.01M
Current Assets: $13.28M $13.73M 11/22/2020 $0.45M
Current Liabilities: $0.20M $0.21M 11/22/2020 $0.01M
Total Debt: $0.00M $0.00M 11/22/2020 $0.00M
Cash: $13.28M $13.73M 11/22/2020 $0.45M
Enterprise Value: $72.44M $64.74M 01/20/1972 $-7.70M
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: 11/22/2020 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 11/22/2020 0.00%
Misc 11/22/2020
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 118,327,000 118,327,000 11/22/2020 0
Shares (FD): 143,000,000 143,000,000 11/22/2020 0
Insider Ownership: n/a 32% 11/22/2020 32%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2023 11/22/2020 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 11/22/2020 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 11/22/2020 0
Initial CapEx (Outstanding): $110.00M
128.33% of Mkt.Cap		 $110.00M
140.18% of Mkt.Cap 		11/22/2020 $0.00M
Funding Option: n/a n/a 11/22/2020 n/a
Documentation: none PFS 11/22/2020 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 11/22/2020
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 11/22/2020 0.00M
Measured & Indicated: 1.20M 1.20M 11/22/2020 0.00M
Inferred: 1.20M 1.20M 11/22/2020 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 11/22/2020 0.00M
Measured & Indicated: 0.99M 0.99M 11/22/2020 0.00M
Inferred: 0.54M 0.54M 11/22/2020 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 11/22/2020 $0.00
Extra Operating Cost: n/a n/a 11/22/2020 $0.00
Average Grade: 4.00 g/t 4.00 g/t 11/22/2020 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 11/22/2020 0.00%
F
U
T
U
R
E		 Proven & Probable: 2.00M 2.00M 11/22/2020 0.00M
Annual Production: 100,000oz. 100,000oz. 11/22/2020 0oz.
Cash Cost: $650 $650 11/22/2020 $0
Extra Operating Cost: $400 $400 11/22/2020 $0
SILVER 11/22/2020
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 11/22/2020 0.00M
Measured & Indicated: n/a n/a 11/22/2020 0.00M
Inferred: n/a n/a 11/22/2020 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 11/22/2020 0.00M
Measured & Indicated: n/a n/a 11/22/2020 0.00M
Inferred: n/a n/a 11/22/2020 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 11/22/2020 $0.00
Extra Operating Cost: n/a n/a 11/22/2020 $0.00
Average Grade: n/a n/a 11/22/2020 n/a
Recovery Rate: n/a n/a 11/22/2020 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 11/22/2020 0.00M
Annual Production: n/a n/a 11/22/2020 n/a
Cash Cost: n/a n/a 11/22/2020 n/a
Extra Operating Cost: n/a n/a 11/22/2020 n/a

Property

Last Analysis Data  (11/22/2020)
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		 11/22/2020
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 1.27M
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 1.14M
Maximum Profit (Gold): $348.88M $304.05M n/a $-44.82M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $348.88M $304.05M n/a $-44.82M
Max Profit / Current MCap: 4.070 3.875 n/a -0.195
Max Profit Per Share (Gold): $2.44 $2.13 n/a $-0.31
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.44 $2.13 n/a $-0.31
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $141.10 $129.17 n/a $-11.93
FD Mkt. Cap / Silver Eq.: $1.82 $1.63 n/a $-0.19
FD Mkt. Cap / Per Metal
as % Spot Price:		 7.54% 7.32% n/a -0.23%
Measured &
Indicated		 11/22/2020
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 2.26M
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 1.85M
Maximum Profit (Gold): $565.95M $493.24M n/a $-72.71M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $565.95M $493.24M n/a $-72.71M
Max Profit / Current MCap: 6.603 6.286 n/a -0.317
Max Profit Per Share (Gold): $3.96 $3.45 n/a $-0.51
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.96 $3.45 n/a $-0.51
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $86.98 $79.62 n/a $-7.35
FD Mkt. Cap / Silver Eq.: $1.12 $1.00 n/a $-0.12
FD Mkt. Cap / Per Metal
as % Spot Price:		 4.65% 4.51% n/a -0.14%

Reserves &
Resources		 11/22/2020
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 4.51M
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 2.87M
Maximum Profit (Gold): $876.06M $763.51M n/a $-112.55M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $876.06M $763.51M n/a $-112.55M
Max Profit / Current MCap: 10.221 9.730 n/a -0.491
Max Profit Per Share (Gold): $6.13 $5.34 n/a $-0.79
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $6.13 $5.34 n/a $-0.79
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $56.19 $51.44 n/a $-4.75
FD Mkt. Cap / Silver Eq.: $0.73 $0.65 n/a $-0.08
FD Mkt. Cap / Per Metal
as % Spot Price:		 3.00% 2.91% n/a -0.09%

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.     ×