Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

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
Calculated using the site's default values.  Re-calculate using:

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 ~£67.86M which is a rise of roughly 15% over the last nineteen months. As of 11/19/2022 they have no debt and ~£12.65M cash. They have 159M shares outstanding and trade on the London Stock Exchange, the Toronto Stock Exchange and the over-the-counter markets.

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

General Details

Financial 11/19/2022
Last
Analysis
Data

Current Data
Item Value Value Updated
MCap (FD): $58.86M $67.86M 11/19/2022
Total Assets: $38.09M $40.48M 11/19/2022
Total Liabilities: $0.18M $0.19M 11/19/2022
Current Assets: $11.90M $12.65M 11/19/2022
Current Liabilities: $0.18M $0.19M 11/19/2022
Total Debt: $0.00M $0.00M 11/19/2022
Cash: $11.90M $12.65M 11/19/2022
Enterprise Value: $46.96M $55.21M 10/01/1971
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): $160.00M
271.82% of MCap
$160.00M
235.78% of MCap
11/19/2022
Funding Option: n/a n/a 11/19/2022
Documentation: none PFS 11/22/2022
Future MCap Modifier: 0.1
Developer: Likely Path to Production
0.1
Developer: 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 Name Owned Au Ag Cu Notes
Dev La India 100% 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 Name Owned Au Ag Cu Notes
Dev La India 100% 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 $650.51M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $304.05M $650.51M n/a
Max Profit / Current MCap: 5.165 9.586 n/a
Max Profit Per Share (Gold): $1.41 $3.03 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.41 $3.03 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $96.89 $111.70 n/a
FD MCap / Silver Eq.: $1.16 $1.42 n/a
FD MCap / Per Metal
as % Spot Price:
5.54% 4.81% 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 $1,286.57M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $601.35M $1,286.57M n/a
Max Profit / Current MCap: 10.216 18.960 n/a
Max Profit Per Share (Gold): $2.80 $5.98 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $2.80 $5.98 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $48.99 $56.48 n/a
FD MCap / Silver Eq.: $0.59 $0.72 n/a
FD MCap / Per Metal
as % Spot Price:
2.80% 2.43% 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 $2,009.36M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $939.19M $2,009.36M n/a
Max Profit / Current MCap: 15.955 29.611 n/a
Max Profit Per Share (Gold): $4.37 $9.35 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $4.37 $9.35 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $31.37 $36.16 n/a
FD MCap / Silver Eq.: $0.37 $0.46 n/a
FD MCap / Per Metal
as % Spot Price:
1.79% 1.56% n/a

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.     ×