Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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 ~£89.01M which is a rise of roughly 4% over the last four months. As of 11/22/2020 they have no debt and ~£13.83M cash. They have 118M shares outstanding and trade on the London Stock Exchange and the Toronto Stock Exchange.
Quick Links
Login to access
General Details
Financial
11/22/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$85.72M
$89.01M
11/22/2020
$3.30M
Total Assets:
$42.48M
$44.27M
11/22/2020
$1.78M
Total Liabilities:
$0.20M
$0.21M
11/22/2020
$0.01M
Current Assets:
$13.28M
$13.83M
11/22/2020
$0.56M
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
$13.83M
11/22/2020
$0.56M
Enterprise Value:
$72.44M
$75.18M
05/19/1972
$2.74M
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):
$110.00M128.33% of Mkt.Cap
$110.00M123.58% 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
-7.25M
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
-6.53M
Maximum Profit (Gold):
$348.88M
$274.33M
n/a
$-74.55M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$348.88M
$274.33M
n/a
$-74.55M
Max Profit / Current MCap:
4.070
3.082
n/a
-0.988
Max Profit Per Share (Gold):
$2.44
$1.92
n/a
$-0.52
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$2.44
$1.92
n/a
$-0.52
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$141.10
$146.53
n/a
$5.43
FD Mkt. Cap / Silver Eq.:
$1.82
$2.20
n/a
$0.37
FD Mkt. Cap / Per Metal as % Spot Price:
7.54%
8.64%
n/a
1.10%
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
-12.89M
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
-10.59M
Maximum Profit (Gold):
$565.95M
$445.02M
n/a
$-120.93M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$565.95M
$445.02M
n/a
$-120.93M
Max Profit / Current MCap:
6.603
4.999
n/a
-1.603
Max Profit Per Share (Gold):
$3.96
$3.11
n/a
$-0.85
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$3.96
$3.11
n/a
$-0.85
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$86.98
$90.32
n/a
$3.35
FD Mkt. Cap / Silver Eq.:
$1.12
$1.35
n/a
$0.23
FD Mkt. Cap / Per Metal as % Spot Price:
4.65%
5.33%
n/a
0.68%
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
-25.79M
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
-16.39M
Maximum Profit (Gold):
$876.06M
$688.87M
n/a
$-187.19M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$876.06M
$688.87M
n/a
$-187.19M
Max Profit / Current MCap:
10.221
7.739
n/a
-2.482
Max Profit Per Share (Gold):
$6.13
$4.82
n/a
$-1.31
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$6.13
$4.82
n/a
$-1.31
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$56.19
$58.35
n/a
$2.16
FD Mkt. Cap / Silver Eq.:
$0.73
$0.87
n/a
$0.15
FD Mkt. Cap / Per Metal as % Spot Price:
3.00%
3.44%
n/a
0.44%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
11/22/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
GBP 1.3276
GBP 1.3833
03/09/2021
Spot Gold:
$1,870.40
$1,695.10
03/09/2021
$-175.30
Spot Silver:
$24.14
$25.40
03/09/2021
$1.26
Gold:Silver Ratio:
77.48
66.74
03/09/2021
-10.75
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: