Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
Symbol Data
Symbol
Currency
CVE:MAU
CAD
OTCMKTS:MAUTF
USD
Description
Montage Gold Corp are a gold focused junior, late stage development company with three exploration properties in Cote d'Ivoire. They have approximately 3.7Moz. of gold in the reserves and resources category of which 3.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$56.32M which is a rise of roughly 37% over the last seven months. As of 11/05/2022 they have no debt and ~C$13.47M cash. They have 109M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
11/05/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$41.17M
$56.32M
11/05/2022
Total Assets:
$17.69M
$17.97M
11/05/2022
Total Liabilities:
$0.15M
$0.15M
11/05/2022
Current Assets:
$13.26M
$13.47M
11/05/2022
Current Liabilities:
$0.15M
$0.15M
11/05/2022
Total Debt:
$0.00M
$0.00M
11/05/2022
Cash:
$13.26M
$13.47M
11/05/2022
Enterprise Value:
$27.90M
$42.85M
05/11/1971
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:
11/05/2022
Misc
11/05/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
109,000,000
109,000,000
11/05/2022
Shares (FD):
114,000,000
114,000,000
11/05/2022
Insider Ownership:
n/a
45%
04/23/2023
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
01/01/2026
11/05/2022
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
11/05/2022
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
11/05/2022
Initial CapEx (Outstanding):
$490.00M1190.32% of MCap
$490.00M869.99% of MCap
11/05/2022
Funding Option:
n/a
n/a
11/05/2022
Documentation:
none
PEA
04/23/2023
Future MCap Modifier:
0.1Developer: Likely Path to Production
0.1Developer: Likely Path to Production
04/24/2023
Cash Flow Multiplier:
5
5
04/23/2023
Resource Data
GOLD
11/05/2022 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
11/05/2022
Measured & Indicated:
3.50M
3.50M
11/05/2022
Inferred:
0.20M
0.20M
11/05/2022
Reserves & Resources:
3.70M
3.70M
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
11/05/2022
Measured & Indicated:
2.52M
2.52M
11/05/2022
Inferred:
0.09M
0.09M
11/05/2022
Reserves & Resources:
2.61M
2.61M
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
11/05/2022
Extra Operating Cost:
n/a
n/a
11/05/2022
Average Grade:
0.70 g/t
0.70 g/t
11/05/2022
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
04/23/2023
F U T U R E
Proven & Probable:
4.00M
4.00M
11/05/2022
Annual Production:
200,000oz.
200,000oz.
11/05/2022
Cash Cost:
$900
$1,000
04/23/2023
Extra Operating Cost:
$450
$500
04/23/2023
SILVER
11/05/2022 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
11/05/2022
Measured & Indicated:
n/a
n/a
11/05/2022
Inferred:
n/a
n/a
11/05/2022
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
11/05/2022
Measured & Indicated:
n/a
n/a
11/05/2022
Inferred:
n/a
n/a
11/05/2022
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
11/05/2022
Extra Operating Cost:
n/a
n/a
11/05/2022
Average Grade:
n/a
n/a
11/05/2022
Recovery Rate:
n/a
n/a
11/05/2022
F U T U R E
Proven & Probable:
n/a
n/a
11/05/2022
Annual Production:
n/a
n/a
11/05/2022
Cash Cost:
n/a
n/a
11/05/2022
Extra Operating Cost:
n/a
n/a
11/05/2022
Property
Last Analysis Data (11/05/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
West Africa , Cote d'Ivoire
Bobosso
100% (guess)
69,000
Open Pit
show
Early exploration.
Exploration
West Africa , Cote d'Ivoire
Kone
100% (guess)
233,000
Open Pit
show
Discovery
3.5 million oz at .9 gpt
Feasibility due in Q1 2022
Exploration
West Africa , Cote d'Ivoire
Korokaha
100% (guess)
100,000
Open Pit
show
Early exploration.
Total Land Package Size (ha):
402,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
West Africa , Cote d'Ivoire
Bobosso
100% (guess)
69,000
Open Pit
show
Early exploration.
Exploration
West Africa , Cote d'Ivoire
Kone
100% (guess)
233,000
Open Pit
show
Discovery
3.5 million oz at .9 gpt
Feasibility due in Q1 2022
Exploration
West Africa , Cote d'Ivoire
Korokaha
100% (guess)
100,000
Open Pit
show
Early exploration.
Total Land Package Size (ha):
402,000
Profitability (by resource)
Proven & Probable
11/05/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
n/a
n/a
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
n/a
n/a
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
n/a
n/a
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
n/a
n/a
n/a
Max Profit / Current MCap:
n/a
n/a
n/a
Max Profit Per Share (Gold):
n/a
n/a
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
n/a
n/a
n/a
Total Free Profit Per Share:
n/a
n/a
n/a
FD MCap / Gold Eq.:
n/a
n/a
n/a
FD MCap / Silver Eq.:
n/a
n/a
n/a
FD MCap / Per Metal as % Spot Price:
n/a
n/a
n/a
Measured & Indicated
11/05/2022 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.):
3.50M
3.50M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
2.52M
2.52M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$838.15M
$1,168.27M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$838.15M
$1,168.27M
n/a
Max Profit / Current MCap:
20.361
20.743
n/a
Max Profit Per Share (Gold):
$7.35
$10.25
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$7.35
$10.25
n/a
Total Free Profit Per Share:
$6.86
$9.59
n/a
FD MCap / Gold Eq.:
$16.34
$22.35
n/a
FD MCap / Silver Eq.:
$0.20
$0.28
n/a
FD MCap / Per Metal as % Spot Price:
0.97%
1.14%
n/a
Reserves & Resources
11/05/2022 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.):
3.70M
3.70M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
2.61M
2.61M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$868.09M
$1,210.00M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$868.09M
$1,210.00M
n/a
Max Profit / Current MCap:
21.088
21.483
n/a
Max Profit Per Share (Gold):
$7.61
$10.61
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$7.61
$10.61
n/a
Total Free Profit Per Share:
$7.12
$9.95
n/a
FD MCap / Gold Eq.:
$15.77
$21.58
n/a
FD MCap / Silver Eq.:
$0.20
$0.27
n/a
FD MCap / Per Metal as % Spot Price:
0.94%
1.10%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
11/05/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
CAD 0.7369
CAD 0.7486
06/09/2023
Spot Gold:
$1,682.60
$1,963.60
06/09/2023
Spot Silver:
$20.85
$24.22
06/09/2023
Gold:Silver Ratio:
80.70
81.07
06/09/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: