Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 per year  -   Click Here

Mayfair Gold Corp

www: mayfairgold.ca   email: info@mayfairgold.ca
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
CVE:MFG CAD
NYSEAMERICAN:MINE USD

Description

Mayfair Gold Corp are a gold focused junior, late stage developer with one mine in development in Canada. They have approximately 4.4Moz. of gold in the reserves and resources category of which 4.3Moz. are in the measured and indicated category. They have a market capitalisation of ~C$217.15M which is a rise of roughly 56% over the last eleven months. As of 06/19/2025 they have no debt and ~C$2.93M cash. They have 67M shares outstanding and trade on the Canadian Venture Exchange.

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

General Details

Financial 06/19/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $138.92M $217.15M 04/13/2026
MCap (OS): $136.42M $211.66M 12/18/2025
Total Assets: $3.66M $3.66M 06/19/2025
Total Liabilities: $0.15M $0.15M 06/19/2025
Current Assets: $2.93M $2.93M 06/19/2025
Current Liabilities: $0.15M $0.15M 06/19/2025
Total Debt: $0.00M $0.00M 06/19/2025
Cash: $2.93M $2.93M 06/19/2025
Debt (Net): $-2.93M $-2.93M
Enterprise Value: $136.00M $214.22M
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: 06/19/2025
Misc 06/19/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 109,000,000 66,797,608 12/18/2025
Shares (FD): 111,000,000 68,529,451 04/13/2026
Insider Ownership: n/a 35% 04/13/2026
Dividend (Annual): n/a n/a 04/13/2026
Company Type: Mostly Gold Mostly Gold never
Group: Developer Developer never
Production ETA: n/a 01/01/2028 06/19/2025
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 06/19/2025
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 06/19/2025
Development Phase: none PEA Released 04/13/2026
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 10
Developer: Likely Path to Production
 10
Developer: Likely Path to Production
 04/24/2023
Cash Flow Multiple: 3 4 04/13/2026

Resource Data

GOLD 06/19/2025
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 06/19/2025
Measured & Indicated: 4.30M 4.30M 06/19/2025
Inferred: 0.10M 0.10M 06/19/2025
Reserves & Resources: 4.40M 4.40M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 06/19/2025
Measured & Indicated: 3.10M 3.10M 06/19/2025
Inferred: 0.05M 0.05M 06/19/2025
Reserves & Resources: 3.14M 3.14M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 06/19/2025
Extra Operating Cost: n/a n/a 06/19/2025
Total: $2,000 $2,800 06/19/2025
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 06/19/2025
Open Pit (Avg): n/a 0.70 g/t 06/19/2025
Recovery Rate: (CG)  90.00% (CG)  90.00% 04/13/2026
F
U
T
U
R
E		 Proven & Probable: 3.50M 3.50M 06/19/2025
Annual Production: 175,000oz. 150,000oz. 04/13/2026
Cash Cost: $1,300 $1,800 04/13/2026
Extra Operating Cost: $700 $1,000 04/13/2026
SILVER 06/19/2025
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 06/19/2025
Measured & Indicated: n/a n/a 06/19/2025
Inferred: n/a n/a 06/19/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 06/19/2025
Measured & Indicated: n/a n/a 06/19/2025
Inferred: n/a n/a 06/19/2025
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 06/19/2025
Extra Operating Cost: n/a n/a 06/19/2025
Total: n/a n/a 06/19/2025
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 06/19/2025
Open Pit (Avg): n/a n/a 06/12/2023
Recovery Rate: n/a n/a 06/19/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 06/19/2025
Annual Production: n/a n/a 06/19/2025
Cash Cost: n/a n/a 06/19/2025
Extra Operating Cost: n/a n/a 06/19/2025

Property

Last Analysis Data  (06/19/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Fenn-Gib
100 show
4 million oz op (.7 gpt)

Exploration to add ounces both OP/UG

Size: 5,000 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Fenn-Gib
100 show
4 million oz op (.7 gpt)

Exploration to add ounces both OP/UG

Size: 5,000 ha

Profitability (by resource)

Proven &
Probable		 06/19/2025
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
EV / Gold Eq.: n/a n/a n/a
EV / Silver Eq.: n/a n/a n/a
EV / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 06/19/2025
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.): 4.30M 4.30M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.10M 3.10M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $4,232.26M $5,928.07M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $4,232.26M $5,928.07M n/a
Max Profit / Current MCap: 30.465 27.300 n/a
Max Profit Per Share (Gold): $38.13 $86.50 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $38.13 $86.50 n/a
Total Free Profit Per Share: $36.42 $82.17 n/a
FD MCap / Gold Eq.: $44.87 $70.14 n/a
FD MCap / Silver Eq.: $0.49 $1.20 n/a
FD MCap / Per Metal
as % Spot Price:		 1.33% 1.49% n/a
EV / Gold Eq.: $43.93 $69.19 n/a
EV / Silver Eq.: $0.48 $1.18 n/a
EV / Per Metal
as % Spot Price:		 1.30% 1.47% n/a

Reserves &
Resources		 06/19/2025
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.): 4.40M 4.40M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.14M 3.14M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $4,293.78M $6,014.23M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $4,293.78M $6,014.23M n/a
Max Profit / Current MCap: 30.908 27.696 n/a
Max Profit Per Share (Gold): $38.68 $87.76 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $38.68 $87.76 n/a
Total Free Profit Per Share: $36.97 $83.43 n/a
FD MCap / Gold Eq.: $44.23 $69.13 n/a
FD MCap / Silver Eq.: $0.48 $1.18 n/a
FD MCap / Per Metal
as % Spot Price:		 1.31% 1.47% n/a
EV / Gold Eq.: $43.30 $68.20 n/a
EV / Silver Eq.: $0.47 $1.16 n/a
EV / Per Metal
as % Spot Price:		 1.29% 1.45% 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.     ×