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 Change 52 Wk Range Volume
CVE:MLN 08/21/2017 CAD 0.850 -0.030 1.120 - 0.440 20,691
OTCMKTS:MLNGF 08/21/2017 USD 0.6790 -0.0160 0.8700 - 0.3300 11,608
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$120.89M which is a rise of roughly 48% over the last five months. As of 03/31/2017 they have ~C$37M debt and ~C$8.93M 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 $120.89M 03/17/2017 $39.04M
Total Assets: $75.33M $71.42M 03/31/2017 $-3.91M
Total Liabilities: $59.21M $51.30M 03/31/2017 $-7.91M
Current Assets: $21.62M $39.66M 03/31/2017 $18.04M
Current Liabilities: $13.10M $45.39M 03/31/2017 $32.29M
Total Debt: $40.34M $36.72M 03/31/2017 $-3.63M
Cash: $16.49M $8.93M 03/31/2017 $-7.56M
Enterprise Value: $105.70M $148.67M 09/17/1974 $42.97M
Cash Flow: $1.11M $1.90M never $0.79M
Cash Flow Multiple: 74.01 63.77 never -10.23
Net Debt to Cash Flow Ratio: 21.57 14.66 never -6.91
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 $0.675 16:08 on 08/21/2017 $0.22
Shares Outstanding: 173,000,000 172,130,000 03/31/2017 -870,000
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) 
1,514,016
03/17/2017 97,302
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 5.84M
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 3.74M
Maximum Profit (Gold): $42.47M $72.79M n/a $30.32M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $42.47M $72.79M n/a $30.32M
Max Profit / Current MCap: 0.519 0.602 n/a 0.083
Max Profit Per Share (Gold): $0.24 $0.41 n/a $0.17
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.24 $0.41 n/a $0.17
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $106.58 $157.41 n/a $50.83
FD Mkt. Cap / Silver Eq.: $1.50 $2.08 n/a $0.57
FD Mkt. Cap / Per Metal
as % Spot Price:
8.67% 12.25% n/a 3.57%

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 7.05M
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 4.22M
Maximum Profit (Gold): $48.00M $82.27M n/a $34.27M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $48.00M $82.27M n/a $34.27M
Max Profit / Current MCap: 0.586 0.681 n/a 0.094
Max Profit Per Share (Gold): $0.27 $0.46 n/a $0.19
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.27 $0.46 n/a $0.19
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $94.30 $139.27 n/a $44.97
FD Mkt. Cap / Silver Eq.: $1.33 $1.84 n/a $0.51
FD Mkt. Cap / Per Metal
as % Spot Price:
7.67% 10.83% n/a 3.16%

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.     ×