EN DE

Lundin Gold Inc (LUG) Fair Value & Analysis

Basic Materials · CA · Market cap C$18.6B

LG Lundin Gold Inc LUG · TO
PriceC$86.70
Fair ValueC$53.76
Upside-38.0%
Quality74/100
Watch Lundin Gold Inc for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 45.7% net margin
Low debt · generates free cash flow
4.24% dividend yield
Mixed vs. peers (8/14)
Wide moat 90/100
Evidence: High Range C$40.74 – C$113.57 Share as image

Fair value as of: Jul 19, 2026

From 26 valuation models · updated 19 days ago

Share price +8.3% over the past month.

A solid business, but screening 38% overvalued on our models.

What matters now

  • A high-quality business (quality 74/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The model range is unusually wide (C$40.74 to C$113.57). The outcome hinges heavily on assumptions, so read the point estimate with caution.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

C$117.66 C$6.21 Fair Value C$53.76 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 19, 2026.

How to read this chart

60‑month range C$6.21 – C$117.66 · fair‑value band C$40.74 – C$113.57 · the C$86.70 price screens above the C$53.76 fair value. Dashed = 300-day average. As of Jul 19, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Lundin Gold Inc (LUG) currently trades at C$86.70, while our model-based Fair Value estimate is C$53.76, implying the stock looks roughly 38.0% overvalued today. We read business quality at 74/100 (solid quality), in the Basic Materials sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Lundin Gold Inc generated revenue of C$2.0B at a net margin of 45.7%. Revenue grew 59.2% year over year. It earns a return on equity of 68.5%. The balance sheet holds a net cash position of C$409M. Fundamentals as of Jul 19, 2026

Our scenario range runs from C$40.74 (bear case) to C$113.57 (bull case); at C$86.70, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 29% below its 52-week high and 51% above its 52-week low, currently below its 200-day average. For context, the median of 10 Basic Materials peers we cover trades at 16% fair-value upside, at -38%, LUG screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF C$63.94 C$126.12 C$228.02 80
Residual Income C$20.95 C$24.64 C$140.10 76
Rev-Margin DCF C$32.39 C$50.26 C$85.69 74
All 26 models by family
DCF Models
FCF DCF C$67.93 C$106.43 C$229.03 38
Owner Earnings C$56.36 C$127.25 C$276.05 31
5Y Revenue Exit C$29.80 C$43.93 C$72.92 39
5Y EBITDA Exit C$57.51 C$99.98 C$183.21 41
5Y P/E Exit C$56.93 C$122.95 C$212.37 38
10Y Revenue Exit C$40.77 C$72.17 C$87.01 36
10Y EBITDA Exit C$61.59 C$131.86 C$252.98 37
10Y P/E Exit C$61.17 C$130.61 C$243.46 35
Earnings-Based
Graham-Dodd C$22.66 C$158.06 C$221.81 54
Lynch FV C$81.66 C$116.65 C$151.65 50
PEG = 1.0 C$81.66 C$116.65 C$151.65 46
EPV C$31.69 C$36.84 C$41.35 59
Dividend Discount
Gordon GGM C$25.64 C$53.32 C$84.59 70
DDM Multi-Stage C$25.64 C$44.96 C$55.96 61
Multiples
P/E Multiple C$49.99 C$66.66 C$83.32 63
P/S Multiple C$14.07 C$18.75 C$23.44 58
P/B Multiple C$12.67 C$16.89 C$21.11 55
EV/EBIT C$63.41 C$84.29 C$105.16 53
EV/EBITDA C$51.56 C$68.49 C$85.41 54
EV/Revenue C$13.92 C$19.55 C$25.18 43
Asset-Based
NCAV (Graham) C$2.82 C$3.77 C$5.63 50
Growth DCF
Growth DCF C$63.94 C$126.12 C$228.02 80
Rev-Margin DCF C$32.39 C$50.26 C$85.69 74
Economic Profit
Residual Income C$20.95 C$24.64 C$140.10 76
ROIC Compounder C$37.96 C$53.58 C$73.28 72
Growth Earnings
Growth-Adj P/E C$105.22 C$150.32 C$195.41 68

Widest divergence: Growth Earnings (C$150.32) versus Asset-Based (C$3.77). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) C$2.0B
Revenue growth (YoY) +59.2%
Net margin 45.7%
Return on equity 68.5%
Free cash flow C$965M FY2025
P/E ratio 14.9
More key figures
Operating margin 68.9%
EPS (TTM) C$5.22
Dividend yield 3.8%
EPS growth (YoY) +79.4%
Net cash C$409M FY2025

Figures from reported company fundamentals · as of Jul 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 74/100

Of which business quality 82 · Market factors (momentum, volatility) 47

Profitability 95
Margins and returns on capital today
Quality Growth 80
Are margins and returns improving?
Cashflow 87
Earnings quality: real cash, not paper profit
Fin. Strength 79
Balance sheet, leverage, solvency risk
Investment 63
Disciplined investing over empire-building
Low Volatility 16
Calm price path (market factor)
Momentum 54
Price trend over the last 3–12 months (market factor)
52W Momentum 68
Distance to the 52-week high (market factor)
Net Issuance 75
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Lundin Gold Inc., together with its subsidiaries, develops and operates its mineral concessions in Ecuador. It explores for gold and silver deposits. The company holds interests in 27 metallic mineral concessions and 3 construction material concessions covering an area of approximately 65,000 hectares located in Ecuador.

Full company description

Lundin Gold Inc., together with its subsidiaries, develops and operates its mineral concessions in Ecuador. It explores for gold and silver deposits. The company holds interests in 27 metallic mineral concessions and 3 construction material concessions covering an area of approximately 65,000 hectares located in Ecuador. It also holds a 100% interest in the Fruta del Norte gold project that comprising seven concessions covering an area of approximately 5,566 hectares located in the Cordillera del Cóndor region of southeast Ecuador. The company was formerly known as Fortress Minerals Corp. and changed its name to Lundin Gold Inc. in December 2014. Lundin Gold Inc. was incorporated in 1986 and is headquartered in Vancouver, Canada.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Lundin Gold Inc reported revenue of C$1.8B in FY2025 versus C$733M in FY2021, a compound +25.4%/yr. Reported net income was C$806M in FY2025, compounding +38.1%/yr from FY2021.

Growth Quality 88/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
C$1.8B
Latest YoY
+52.1%
Avg. growth/yr (3Y)
+30.5%
Avg. growth/yr (5Y)
+38.3%
Avg. growth/yr (27Y)
+52.0%
Revenue +25.4%/yr
FY21 C$733M
FY22 C$816M
FY23 C$903M
FY24 C$1.2B
FY25 C$1.8B
Net income +38.1%/yr
FY21 C$221M
FY22 C$73.6M
FY23 C$179M
FY24 C$426M
FY25 C$806M

LUG screens 38% overvalued. Compare with Newmont Corporation →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Lundin Gold Inc Fair Value". https://www.fairvalue-calculator.com/stock/LUG

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Gold · 259 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 74 · Top 25%
Fair Value upside −38% · Below median
Return on equity (TTM) 68% · Top 25%
Return on assets 47% · Top 25%
Net margin (TTM) 46% · Top 25%
Operating margin (TTM) 69% · Top 25%
Revenue growth 59% · Above median
Dividend yield (TTM) 4.2% · Top 25%
Debt / equity 0.16× · Higher than median

Valuation Multiples vs Gold median · lower = cheaper

P/E (TTM) 14.4× · Pricier than median
P/B 9.79× · Pricier than 75% of peers
P/S (TTM) 6.69× · Pricier than median
P/FCF 13.8× · Cheaper than median
EV/EBITDA 9.3× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 100 · sector 100
PAST 100 · sector 0
HEALTH 92 · sector 98
DIVIDEND 85 · sector 24

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Gold stocks, each showing price versus our Fair Value estimate (as of Jul 19, 2026).

Stock Price Fair Value vs Fair Value
Newmont Corporation NEMCL $112.00 $132.73 +19%
Zijin Mining Group 601899 ¥28.36 ¥30.58 +8%
Agnico Eagle Mines Limited AEM C$191.93 C$154.33 -20%
Barrick Mining Corporation B $34.93 $50.66 +45%
Wheaton Precious Metals Corp WPM C$152.57 C$52.47 -66%
Franco-Nevada Corporation FNV C$284.75 C$97.76 -66%
AngloGold Ashanti plc AU $76.35 $88.63 +16%
Gold Fields Limited GFI $33.33 $59.06 +77%
Kinross Gold Corporation KGC $22.57 $34.62 +53%
Northern Star Resources Limited NST A$20.48 A$15.98 -22%

Compare Lundin Gold Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Basic Materials stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Lundin Gold Inc (LUG) overvalued or undervalued?
As of Jul 19, 2026, our model estimates a fair value of C$53.76 versus a price of C$86.70, about −38% (overvalued).
What is the fair value of LUG?
Our model-based fair value for Lundin Gold Inc is C$53.76 (as of Jul 19, 2026), built from audited fundamentals. The current price is C$86.70.
What is the quality score of LUG?
Lundin Gold Inc has a Quality Score of 74/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of Lundin Gold Inc (LUG)?
Lundin Gold Inc reported trailing-twelve-month revenue of about C$2.0B (latest available figure, as of Jul 19, 2026).
What is the net profit margin of LUG?
The net profit margin of Lundin Gold Inc is about 45.7%, meaning it keeps roughly 45.7% of revenue as net income. Based on the latest reported figures.
Does Lundin Gold Inc pay a dividend?
Lundin Gold Inc currently shows a dividend yield of about 3.76% relative to its recent price (as of Jul 19, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Lundin Gold Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.