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

Category: Junior: Small Producer
Rating & Risk: Login to view
Marlin Gold Mining Ltd
www: www.marlingold.com     email: info@marlingold.com

Profile
Notes
Forum
Your Data

Price Data

Symbol Date Price
OTCMKTS:MLNGF 12/12/2017 USD 0.6517
CVE:MLN 12/08/2017 CAD 0.830
Alert me when stock is updated

Description

Marlin Gold Mining Ltd are a gold focused junior, small producer with one producing mine in Mexico and one mine in development in USA. Currently they produce roughly 20koz. of gold per year. They have approximately 1.45Moz. 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 ~C$115.53M which is a rise of roughly 41% over the last nine months. As of 06/30/2017 they have ~C$36M debt and ~C$7.49M cash. They have 172M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

Login to access Don's Summary

General Details

Financial 03/17/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $81.85M $115.53M 03/17/2017 $33.68M
Total Assets: $75.33M $71.36M 06/30/2017 $-3.97M
Total Liabilities: $59.21M $56.09M 06/30/2017 $-3.11M
Current Assets: $21.62M $29.89M 06/30/2017 $8.27M
Current Liabilities: $13.10M $50.52M 06/30/2017 $37.42M
Total Debt: $40.34M $36.32M 06/30/2017 $-4.03M
Cash: $16.49M $7.49M 06/30/2017 $-9.00M
Enterprise Value: $105.70M $144.36M 07/29/1974 $38.66M
Cash Flow: $1.11M $1.31M never $0.20M
Cash Flow Multiple: 74.01 88.26 never 14.25
Net Debt to Cash Flow Ratio: 21.57 22.02 never 0.46
Finance within 1 year: 03/17/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 03/17/2017 0.00%
Misc 03/17/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $0.457 $0.645 16:12 on 12/08/2017 $0.19
Shares Outstanding: 173,000,000 171,810,000 06/30/2017 -1,190,000
Shares Fully Diluted: 179,000,000 179,000,000 03/17/2017 0
Insider Ownership: n/a 85% 03/17/2017 85%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 03/17/2017 n/a
Production (Gold Eq Oz.): (guess) 
20,000
(guess) 
20,000
03/17/2017 0
Production (Silver Eq Oz.): (guess) 
1,416,715
(guess) 
1,586,097
03/17/2017 169,382
Initial CapEx (Outstanding): n/a n/a 03/17/2017 n/a
Funding Option: n/a n/a 03/17/2017 n/a
Documentation: none PRODUCER 03/17/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 03/17/2017
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 03/17/2017 0.00M
Measured & Indicated: 1.20M 1.20M 03/17/2017 0.00M
Inferred: 0.25M 0.25M 03/17/2017 0.00M
Reserves & Resources: 1.45M 1.45M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 03/17/2017 0.00M
Measured & Indicated: 0.77M 0.77M 03/17/2017 0.00M
Inferred: 0.10M 0.10M 03/17/2017 0.00M
Reserves & Resources: 0.87M 0.87M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
20,000oz.
(guess) 
20,000oz.
03/17/2017 0oz.
Cash Cost: $750 $750 03/17/2017 $0.00
Extra Operating Cost: $400 $400 03/17/2017 $0.00
Average Grade: 1.50 g/t 1.50 g/t 03/17/2017 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 03/17/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 1.00M 1.00M 03/17/2017 0.00M
Annual Production: 70,000oz. 70,000oz. 03/17/2017 0oz.
Cash Cost: $800 $800 03/17/2017 $0
Extra Operating Cost: $400 $400 03/17/2017 $0
SILVER 03/17/2017
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 03/17/2017 0.00M
Measured & Indicated: n/a n/a 03/17/2017 0.00M
Inferred: n/a n/a 03/17/2017 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 03/17/2017 0.00M
Measured & Indicated: n/a n/a 03/17/2017 0.00M
Inferred: n/a n/a 03/17/2017 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 03/17/2017 $0.00
Extra Operating Cost: n/a n/a 03/17/2017 $0.00
Average Grade: n/a n/a 03/17/2017 n/a
Recovery Rate: n/a n/a 03/17/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 03/17/2017 0.00M
Annual Production: n/a n/a 03/17/2017 n/a
Cash Cost: n/a n/a 03/17/2017 n/a
Extra Operating Cost: n/a n/a 03/17/2017 n/a

Property

Last Analysis Data  (03/17/2017)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Sinaloa, Mexico La Trinidad 100% (guess) 118,000 Open Pit show
Very large property.

La Trinidad producing open pit.

Two discoveries on the property.
Development Arizona, USA Commonwealth 100% (guess) n/a Open Pit show
1.2 million oz deposit.
Total Land Package Size (ha): 118,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Sinaloa, Mexico La Trinidad 100% (guess) 118,000 Open Pit show
Very large property.

La Trinidad producing open pit.

Two discoveries on the property.
Development Arizona, USA Commonwealth 100% (guess) n/a Open Pit show
1.2 million oz deposit.
Total Land Package Size (ha): 118,000  

Profitability (by resource)

Proven &
Probable
03/17/2017
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
03/17/2017
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 10.16M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.77M 0.77M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 6.50M
Maximum Profit (Gold): $42.47M $50.27M n/a $7.80M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $42.47M $50.27M n/a $7.80M
Max Profit / Current MCap: 0.519 0.435 n/a -0.084
Max Profit Per Share (Gold): $0.24 $0.28 n/a $0.04
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.24 $0.28 n/a $0.04
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $106.58 $150.43 n/a $43.86
FD Mkt. Cap / Silver Eq.: $1.50 $1.90 n/a $0.39
FD Mkt. Cap / Per Metal
as % Spot Price:
8.67% 12.10% n/a 3.43%

Reserves &
Resources
03/17/2017
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.): 1.45M 1.45M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 12.28M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.87M 0.87M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 7.35M
Maximum Profit (Gold): $48.00M $56.81M n/a $8.81M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $48.00M $56.81M n/a $8.81M
Max Profit / Current MCap: 0.586 0.492 n/a -0.095
Max Profit Per Share (Gold): $0.27 $0.32 n/a $0.05
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.27 $0.32 n/a $0.05
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $94.30 $133.10 n/a $38.80
FD Mkt. Cap / Silver Eq.: $1.33 $1.68 n/a $0.35
FD Mkt. Cap / Per Metal
as % Spot Price:
7.67% 10.70% n/a 3.03%

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.     ×