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

Symbol Data

Symbol Currency
CVE:MLN CAD
OTCMKTS:MLNZF USD

Description

Marlin Gold Mining Ltd are a gold focused junior, small producer with one producing mine in Mexico, one mine in development in USA and one exploration property. Currently they produce roughly 30koz. 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$57.5M which is a fall of roughly 26% over the last three weeks. As of 04/01/2018 they have ~C$47M debt and ~C$21.02M cash. They have 172M 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 04/01/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $77.30M $57.50M 04/01/2018 $-19.80M
Total Assets: $79.10M $79.40M 04/01/2018 $0.30M
Total Liabilities: $65.14M $65.39M 04/01/2018 $0.25M
Current Assets: $32.57M $32.69M 04/01/2018 $0.12M
Current Liabilities: $15.51M $15.57M 04/01/2018 $0.06M
Total Debt: $47.31M $47.49M 04/01/2018 $0.18M
Cash: $20.94M $21.02M 04/01/2018 $0.08M
Enterprise Value: $103.67M $83.97M 08/29/1972 $-19.70M
Cash Flow: $3.68M $3.67M never $-0.01M
Cash Flow Multiple: 21.02 15.68 never -5.34
Net Debt to
Cash Flow Ratio:
7.17 7.22 never 0.05
Finance within 1 year: 04/01/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 04/01/2018 0.00%
Misc 04/01/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 171,810,000 171,810,000 04/01/2018 0
Shares (FD): 178,000,000 178,000,000 04/01/2018 0
Insider Ownership: n/a 85% 04/01/2018 85%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 04/01/2018 n/a
Production (Gold Eq Oz.): (guess) 
30,000
(guess) 
30,000
04/01/2018 0
Production (Silver Eq Oz.): (guess) 
2,431,376
(guess) 
2,399,638
04/01/2018 -31,738
Initial CapEx (Outstanding): n/a n/a 04/01/2018 n/a
Funding Option: n/a n/a 04/01/2018 n/a
Documentation: none PRODUCER 04/01/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 04/01/2018
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 04/01/2018 0.00M
Measured & Indicated: 1.20M 1.20M 04/01/2018 0.00M
Inferred: 0.25M 0.25M 04/01/2018 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 04/01/2018 0.00M
Measured & Indicated: 0.77M 0.77M 04/01/2018 0.00M
Inferred: 0.10M 0.10M 04/01/2018 0.00M
Reserves & Resources: 0.87M 0.87M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
30,000oz.
(guess) 
30,000oz.
04/01/2018 0oz.
Cash Cost: $750 $750 04/01/2018 $0.00
Extra Operating Cost: $400 $400 04/01/2018 $0.00
Average Grade: 1.50 g/t 1.50 g/t 04/01/2018 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 04/01/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 1.00M 1.00M 04/01/2018 0.00M
Annual Production: 50,000oz. 50,000oz. 04/01/2018 0oz.
Cash Cost: $800 $800 04/01/2018 $0
Extra Operating Cost: $400 $400 04/01/2018 $0
SILVER 04/01/2018
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 04/01/2018 0.00M
Measured & Indicated: n/a n/a 04/01/2018 0.00M
Inferred: n/a n/a 04/01/2018 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 04/01/2018 0.00M
Measured & Indicated: n/a n/a 04/01/2018 0.00M
Inferred: n/a n/a 04/01/2018 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 04/01/2018 $0.00
Extra Operating Cost: n/a n/a 04/01/2018 $0.00
Average Grade: n/a n/a 04/01/2018 n/a
Recovery Rate: n/a n/a 04/01/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 04/01/2018 0.00M
Annual Production: n/a n/a 04/01/2018 n/a
Cash Cost: n/a n/a 04/01/2018 n/a
Extra Operating Cost: n/a n/a 04/01/2018 n/a

Property

Last Analysis Data  (04/01/2018)
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.
Exploration Mexico, Mexico Gavilanes 100% (guess) n/a n/a show
Silver discovery.

About 20 million oz.

Early exploration.
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.
Exploration Mexico, Mexico Gavilanes 100% (guess) n/a n/a show
Silver discovery.

About 20 million oz.

Early exploration.
Total Land Package Size (ha): 118,000  

Profitability (by resource)

Proven &
Probable
04/01/2018
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
04/01/2018
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.): 1.20M 1.20M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -1.27M
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 -0.81M
Maximum Profit (Gold): $94.13M $93.86M n/a $-0.27M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $94.13M $93.86M n/a $-0.27M
Max Profit / Current MCap: 1.218 1.632 n/a 0.415
Max Profit Per Share (Gold): $0.53 $0.53 n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.53 $0.53 n/a $0.00
Total Free Profit Per Share: $0.00 $0.11 n/a $0.11
FD Mkt. Cap / Gold Eq.: $100.65 $74.87 n/a $-25.78
FD Mkt. Cap / Silver Eq.: $1.24 $0.94 n/a $-0.31
FD Mkt. Cap / Per Metal
as % Spot Price:
7.60% 5.65% n/a -1.94%

Reserves &
Resources
04/01/2018
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.): 1.45M 1.45M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -1.53M
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 -0.92M
Maximum Profit (Gold): $106.39M $106.09M n/a $-0.30M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $106.39M $106.09M n/a $-0.30M
Max Profit / Current MCap: 1.376 1.845 n/a 0.469
Max Profit Per Share (Gold): $0.60 $0.60 n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.60 $0.60 n/a $0.00
Total Free Profit Per Share: $0.04 $0.18 n/a $0.14
FD Mkt. Cap / Gold Eq.: $89.06 $66.25 n/a $-22.81
FD Mkt. Cap / Silver Eq.: $1.10 $0.83 n/a $-0.27
FD Mkt. Cap / Per Metal
as % Spot Price:
6.72% 5.00% n/a -1.72%

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.