Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Montage Gold Corp

www: www.montagegoldcorp.com   email: info@montagegoldcorp.com
Category: Junior: Near-term Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
TSE:MAU CAD
OTCMKTS:MAUTF USD

Description

Montage Gold Corp are a gold focused junior, near-term producer with three exploration properties in Cote d'Ivoire. They have approximately 6Moz. of gold in the reserves and resources category of which 5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$1672.73M which is a rise of roughly 167% over the last twelve months. As of 11/09/2024 they have ~C$89M debt and ~C$137.97M cash. They have 344M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

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

General Details

Financial 11/09/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $626.17M $1,672.73M 11/09/2024
MCap (OS): $579.04M $1,546.82M 11/09/2024
Total Assets: $179.83M $178.72M 11/09/2024
Total Liabilities: $647.40M $643.39M 11/09/2024
Current Assets: $179.83M $178.72M 11/09/2024
Current Liabilities: $0.14M $0.14M 11/09/2024
Total Debt: $89.92M $89.36M 11/09/2024
Cash: $138.83M $137.97M 11/09/2024
Debt (Net): $-48.92M $-48.61M
Enterprise Value: $577.25M $1,624.12M 06/19/2021
Cash Flow: $0.00M $0.00M never
Cash Flow Multiple: 0.00 0.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 11/09/2024
Misc 11/09/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 344,000,000 344,000,000 11/09/2024
Shares (FD): 372,000,000 372,000,000 11/09/2024
Insider Ownership: n/a 40% 09/11/2025
Dividend (Annual): n/a n/a 09/11/2025
Company Type: Mostly Gold Mostly Gold never
Group: Developer Developer never
Production ETA: n/a 09/01/2026 11/09/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 11/09/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 11/09/2024
Development Phase: none FS Released 06/30/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 15
Developer: Strong Path to Production
 15
Developer: Strong Path to Production
 11/09/2024
Cash Flow Multiple: 12 12 11/09/2024

Resource Data

GOLD 11/09/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 4.00M 4.00M 11/09/2024
Measured & Indicated: 5.00M 5.00M 11/09/2024
Inferred: 1.00M 1.00M 11/09/2024
Reserves & Resources: 6.00M 6.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 3.60M 3.60M 11/09/2024
Measured & Indicated: 4.32M 4.32M 11/09/2024
Inferred: 0.45M 0.45M 11/09/2024
Reserves & Resources: 4.77M 4.77M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 11/09/2024
Extra Operating Cost: n/a n/a 11/09/2024
Total: $1,500 $1,700 11/09/2024
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): n/a n/a
EV / Production (AuEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 11/09/2024
Open Pit (Avg): n/a 0.70 g/t 11/04/2023
Recovery Rate: (CG)  90.00% (CG)  90.00% 09/11/2025
F
U
T
U
R
E		 Proven & Probable: 6.00M 6.00M 11/09/2024
Annual Production: 300,000oz. 400,000oz. 09/11/2025
Cash Cost: $950 $1,000 09/11/2025
Extra Operating Cost: $550 $700 09/11/2025
SILVER 11/09/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 11/09/2024
Measured & Indicated: n/a n/a 11/09/2024
Inferred: n/a n/a 11/09/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 11/09/2024
Measured & Indicated: n/a n/a 11/09/2024
Inferred: n/a n/a 11/09/2024
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 11/09/2024
Extra Operating Cost: n/a n/a 11/09/2024
Total: n/a n/a 11/09/2024
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): n/a n/a
EV / Production (AgEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 11/09/2024
Open Pit (Avg): n/a n/a 11/04/2023
Recovery Rate: n/a n/a 11/09/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 11/09/2024
Annual Production: n/a n/a 11/09/2024
Cash Cost: n/a n/a 11/09/2024
Extra Operating Cost: n/a n/a 11/09/2024

Property

Last Analysis Data  (11/09/2024)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Bobosso
100 show
Early exploration.

Size: 69,000 ha
Exp Kone
100 show
Discovery

3.5 million oz at .9 gpt
Feasibility due in Q1 2022

Size: 233,000 ha
Exp Korokaha
100 show
Early exploration.

Size: 100,000 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Bobosso
100 show
Early exploration.

Size: 69,000 ha
Exp Kone
100 900.00 show
Discovery

3.5 million oz at .9 gpt
Feasibility due in Q1 2022

Size: 233,000 ha
Exp Korokaha
100 show
Early exploration.

Size: 100,000 ha

Profitability (by resource)

Proven &
Probable		 11/09/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 4.00M 4.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.60M 3.60M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $4,261.68M $8,203.54M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $4,261.68M $8,203.54M n/a
Max Profit / Current MCap: 6.806 4.904 n/a
Max Profit Per Share (Gold): $11.46 $22.05 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $11.46 $22.05 n/a
Total Free Profit Per Share: $9.12 $15.76 n/a
FD MCap / Gold Eq.: $173.94 $464.65 n/a
FD MCap / Silver Eq.: $2.03 $5.39 n/a
FD MCap / Per Metal
as % Spot Price:		 6.48% 11.68% n/a
EV / Gold Eq.: $160.35 $451.14 n/a
EV / Silver Eq.: $1.87 $5.23 n/a
EV / Per Metal
as % Spot Price:		 5.97% 11.34% n/a
Measured &
Indicated		 11/09/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 5.00M 5.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 4.32M 4.32M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $5,114.02M $9,844.24M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $5,114.02M $9,844.24M n/a
Max Profit / Current MCap: 8.167 5.885 n/a
Max Profit Per Share (Gold): $13.75 $26.46 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $13.75 $26.46 n/a
Total Free Profit Per Share: $11.41 $20.17 n/a
FD MCap / Gold Eq.: $144.95 $387.21 n/a
FD MCap / Silver Eq.: $1.69 $4.49 n/a
FD MCap / Per Metal
as % Spot Price:		 5.40% 9.73% n/a
EV / Gold Eq.: $133.62 $375.95 n/a
EV / Silver Eq.: $1.56 $4.36 n/a
EV / Per Metal
as % Spot Price:		 4.98% 9.45% n/a

Reserves &
Resources		 11/09/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 6.00M 6.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 4.77M 4.77M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $5,646.73M $10,869.69M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $5,646.73M $10,869.69M n/a
Max Profit / Current MCap: 9.018 6.498 n/a
Max Profit Per Share (Gold): $15.18 $29.22 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $15.18 $29.22 n/a
Total Free Profit Per Share: $12.84 $22.93 n/a
FD MCap / Gold Eq.: $131.27 $350.68 n/a
FD MCap / Silver Eq.: $1.53 $4.06 n/a
FD MCap / Per Metal
as % Spot Price:		 4.89% 8.81% n/a
EV / Gold Eq.: $121.02 $340.49 n/a
EV / Silver Eq.: $1.41 $3.95 n/a
EV / Per Metal
as % Spot Price:		 4.51% 8.56% n/a

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.     ×