
Lundin Gold Inc
TSX:LUG

Intrinsic Value
The intrinsic value of one
LUG
stock under the Base Case scenario is
44.24
CAD.
Compared to the current market price of 72.22 CAD,
Lundin Gold Inc
is
Overvalued by 39%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Lundin Gold Inc
Fundamental Analysis

Lundin Gold’s reliance on a single key asset, the Fruta del Norte mine in Ecuador, exposes the company to significant operational and geopolitical risks should local regulations, permitting, or mine performance falter.
Fruta del Norte is one of the highest-grade gold projects globally, offering Lundin Gold robust output and cost advantages that support healthy free cash flow generation.

Revenue & Expenses Breakdown
Lundin Gold Inc
Balance Sheet Decomposition
Lundin Gold Inc
Current Assets | 780.3m |
Cash & Short-Term Investments | 451.7m |
Receivables | 225.6m |
Other Current Assets | 103m |
Non-Current Assets | 833m |
PP&E | 812.8m |
Other Non-Current Assets | 20.2m |
Free Cash Flow Analysis
Lundin Gold Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Lundin Gold Inc
Revenue
|
1.3B
USD
|
Cost of Revenue
|
-499m
USD
|
Gross Profit
|
823.7m
USD
|
Operating Expenses
|
-79.9m
USD
|
Operating Income
|
743.8m
USD
|
Other Expenses
|
-206.2m
USD
|
Net Income
|
537.7m
USD
|
LUG Profitability Score
Profitability Due Diligence
Lundin Gold Inc's profitability score is 79/100. The higher the profitability score, the more profitable the company is.

Score
Lundin Gold Inc's profitability score is 79/100. The higher the profitability score, the more profitable the company is.
LUG Solvency Score
Solvency Due Diligence
Lundin Gold Inc's solvency score is 70/100. The higher the solvency score, the more solvent the company is.

Score
Lundin Gold Inc's solvency score is 70/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
LUG Price Targets Summary
Lundin Gold Inc
According to Wall Street analysts, the average 1-year price target for
LUG
is 56.94 CAD
with a low forecast of 35.35 CAD and a high forecast of 73.5 CAD.
Dividends
Current shareholder yield for LUG is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
LUG
stock under the Base Case scenario is
44.24
CAD.
Compared to the current market price of 72.22 CAD,
Lundin Gold Inc
is
Overvalued by 39%.