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
CVE:MLN 01/19/2018 warning CAD 0.560
OTCMKTS:MLNGF 12/21/2017 warning USD 0.7226
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$79.15M which is a fall of roughly 3% over the last eleven months. As of 06/30/2017 they have ~C$37M debt and ~C$7.6M 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 $79.15M 03/17/2017 $-2.70M
Total Assets: $75.33M $72.45M 06/30/2017 $-2.88M
Total Liabilities: $59.21M $56.95M 06/30/2017 $-2.25M
Current Assets: $21.62M $30.35M 06/30/2017 $8.73M
Current Liabilities: $13.10M $51.30M 06/30/2017 $38.20M
Total Debt: $40.34M $36.87M 06/30/2017 $-3.47M
Cash: $16.49M $7.60M 06/30/2017 $-8.89M
Enterprise Value: $105.70M $108.42M 06/08/1973 $2.71M
Cash Flow: $1.11M $2.48M never $1.37M
Cash Flow Multiple: 74.01 31.96 never -42.05
Net Debt to Cash Flow Ratio: 21.57 11.82 never -9.75
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 $0.442 15:01 on 01/19/2018 $-0.02
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) 
1,618,171
03/17/2017 201,456
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 12.09M
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 7.74M
Maximum Profit (Gold): $42.47M $95.10M n/a $52.63M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $42.47M $95.10M n/a $52.63M
Max Profit / Current MCap: 0.519 1.202 n/a 0.683
Max Profit Per Share (Gold): $0.24 $0.53 n/a $0.29
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.24 $0.53 n/a $0.29
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $106.58 $103.06 n/a $-3.52
FD Mkt. Cap / Silver Eq.: $1.50 $1.27 n/a $-0.23
FD Mkt. Cap / Per Metal
as % Spot Price:
8.67% 7.77% n/a -0.91%

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 14.61M
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 8.74M
Maximum Profit (Gold): $48.00M $107.48M n/a $59.48M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $48.00M $107.48M n/a $59.48M
Max Profit / Current MCap: 0.586 1.358 n/a 0.772
Max Profit Per Share (Gold): $0.27 $0.60 n/a $0.33
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.27 $0.60 n/a $0.33
Total Free Profit Per Share: $0.00 $0.04 n/a $0.04
FD Mkt. Cap / Gold Eq.: $94.30 $91.18 n/a $-3.11
FD Mkt. Cap / Silver Eq.: $1.33 $1.13 n/a $-0.20
FD Mkt. Cap / Per Metal
as % Spot Price:
7.67% 6.87% n/a -0.80%

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.     ×