Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Category: Junior: Near-term Producer
Rating & Risk: Login to view
Mako Mining Corp.
www: makominingcorp.com     email: info@makominingcorp.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
OTCMKTS:GRGNF USD
CVE:GRR CAD

Description

Mako Mining Corp. are a gold focused junior near-term producer with one mine in development in Nicaragua and one exploration property. They have approximately 0.7Moz. of gold in the reserves and resources category of which 0.2Moz. are in the measured and indicated category. They have a market capitalisation of ~C$32.26M which is a fall of roughly 16% over the last eleven months. As of 01/06/2018 they have no debt and ~C$3.04M cash. They have 192M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

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

General Details

Financial 01/06/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $38.38M $32.26M 01/06/2018 $-6.12M
Total Assets: $32.15M $31.07M 01/06/2018 $-1.07M
Total Liabilities: $1.43M $1.38M 01/06/2018 $-0.05M
Current Assets: $3.16M $3.05M 01/06/2018 $-0.11M
Current Liabilities: $1.43M $1.38M 01/06/2018 $-0.05M
Total Debt: $0.00M $0.00M 01/06/2018 $0.00M
Cash: $3.14M $3.04M 01/06/2018 $-0.11M
Enterprise Value: $35.24M $29.22M 12/04/1970 $-6.02M
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: 01/06/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 01/06/2018 0.00%
Misc 01/06/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 192,000,000 192,000,000 01/06/2018 0
Shares (FD): 207,000,000 207,000,000 01/06/2018 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2019 01/06/2018 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
01/06/2018 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
01/06/2018 0
Initial CapEx (Outstanding): $14.00M
36.48% of Mkt.Cap
$14.00M
43.4% of Mkt.Cap
01/06/2018 $0.00M
Funding Option: n/a (guess)  Forward sales 01/06/2018 n/a
Documentation: none PEA 11/19/2018 n/a
Value Adjustment: 10% 10% never 0%

Resource Data

GOLD 01/06/2018
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 01/06/2018 0.00M
Measured & Indicated: 0.20M 0.20M 01/06/2018 0.00M
Inferred: 0.50M 0.50M 01/06/2018 0.00M
Reserves & Resources: 0.70M 0.70M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 01/06/2018 0.00M
Measured & Indicated: 0.14M 0.14M 01/06/2018 0.00M
Inferred: 0.23M 0.23M 01/06/2018 0.00M
Reserves & Resources: 0.37M 0.37M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 01/06/2018 $0.00
Extra Operating Cost: n/a n/a 01/06/2018 $0.00
Average Grade: 7.00 g/t 7.00 g/t 01/06/2018 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 11/19/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 0.50M 0.50M 01/06/2018 0.00M
Annual Production: 30,000oz. 30,000oz. 01/06/2018 0oz.
Cash Cost: $600 $600 01/06/2018 $0
Extra Operating Cost: $350 $350 01/06/2018 $0
SILVER 01/06/2018
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 01/06/2018 0.00M
Measured & Indicated: n/a n/a 01/06/2018 0.00M
Inferred: n/a n/a 01/06/2018 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 01/06/2018 0.00M
Measured & Indicated: n/a n/a 01/06/2018 0.00M
Inferred: n/a n/a 01/06/2018 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 01/06/2018 $0.00
Extra Operating Cost: n/a n/a 01/06/2018 $0.00
Average Grade: n/a n/a 01/06/2018 n/a
Recovery Rate: n/a n/a 01/06/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 01/06/2018 0.00M
Annual Production: n/a n/a 01/06/2018 n/a
Cash Cost: n/a n/a 01/06/2018 n/a
Extra Operating Cost: n/a n/a 01/06/2018 n/a

Property

Last Analysis Data  (01/06/2018)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development El Jicaro, Nicaragua San Albino-Murra 100% 10,000 Both show
1 million oz of gold at 7 gpt, plus 1 million oz of silver at 10 gpt. Both are likely to double in size.

Streaming deal: $15 million loan.
40% at cost for $20 million at $700 per oz.
20% LOM (life of mine) at $700 per oz.
Exploration El Jicaro, Nicaragua El Jicaro 100% 5,000 n/a show
Appears to be an other high grade discovery.
Total Land Package Size (ha): 15,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development El Jicaro, Nicaragua San Albino-Murra 100% 10,000 Both show
1 million oz of gold at 7 gpt, plus 1 million oz of silver at 10 gpt. Both are likely to double in size.

Streaming deal: $15 million loan.
40% at cost for $20 million at $700 per oz.
20% LOM (life of mine) at $700 per oz.
Exploration El Jicaro, Nicaragua El Jicaro 100% 5,000 n/a show
Appears to be an other high grade discovery.
Total Land Package Size (ha): 15,000  

Profitability (by resource)

Proven &
Probable
01/06/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD Mkt. Cap / Gold Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Silver Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:
n/a n/a n/a 0.00%
Measured &
Indicated
01/06/2018
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.): 0.20M 0.20M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 1.66M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.14M 0.14M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1.20M
Maximum Profit (Gold): $40.88M $31.94M n/a $-8.94M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $40.88M $31.94M n/a $-8.94M
Max Profit / Current MCap: 1.065 0.990 n/a -0.075
Max Profit Per Share (Gold): $0.20 $0.15 n/a $-0.04
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.20 $0.15 n/a $-0.04
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $266.53 $224.01 n/a $-42.51
FD Mkt. Cap / Silver Eq.: $3.47 $2.63 n/a $-0.84
FD Mkt. Cap / Per Metal
as % Spot Price:
20.21% 18.09% n/a -2.12%

Reserves &
Resources
01/06/2018
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.): 0.70M 0.70M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 5.81M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.37M 0.37M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 3.06M
Maximum Profit (Gold): $104.76M $81.86M n/a $-22.90M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $104.76M $81.86M n/a $-22.90M
Max Profit / Current MCap: 2.730 2.538 n/a -0.192
Max Profit Per Share (Gold): $0.51 $0.40 n/a $-0.11
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.51 $0.40 n/a $-0.11
Total Free Profit Per Share: $0.28 $0.20 n/a $-0.08
FD Mkt. Cap / Gold Eq.: $104.01 $87.42 n/a $-16.59
FD Mkt. Cap / Silver Eq.: $1.35 $1.03 n/a $-0.33
FD Mkt. Cap / Per Metal
as % Spot Price:
7.89% 7.06% n/a -0.83%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.