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:MFG
CAD
Description
Mayfair Gold Corp are a gold focused junior, late stage development company with one mine in development in Canada. They have approximately 3.5Moz. of gold in the reserves and resources category of which 3Moz. are in the measured and indicated category. They have a market capitalisation of ~C$119.1M which is a rise of roughly 42% over the last twelve months. As of 06/15/2022 they have no debt and ~C$3.72M cash. They have 81M shares outstanding and trade on the Canadian Venture Exchange.
Quick Links
Login to access
General Details
Financial
06/15/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$83.78M
$119.10M
06/15/2022
Total Assets:
$4.64M
$4.47M
06/15/2022
Total Liabilities:
$0.15M
$0.15M
06/15/2022
Current Assets:
$3.87M
$3.72M
06/15/2022
Current Liabilities:
$0.15M
$0.15M
06/15/2022
Total Debt:
$0.00M
$0.00M
06/15/2022
Cash:
$3.87M
$3.72M
06/15/2022
Enterprise Value:
$79.92M
$115.38M
08/28/1973
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:
06/15/2022
Misc
06/15/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
81,000,000
81,000,000
06/15/2022
Shares (FD):
86,000,000
86,000,000
06/15/2022
Insider Ownership:
n/a
30%
04/18/2023
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
01/01/2026
06/15/2022
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
06/15/2022
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
06/15/2022
Initial CapEx (Outstanding):
n/a
n/a
06/15/2022
Funding Option:
n/a
n/a
06/15/2022
Documentation:
none
none
04/18/2023
Future MCap Modifier:
0.1Developer: Likely Path to Production
0.1Developer: Likely Path to Production
04/24/2023
Cash Flow Multiplier:
5
5
04/18/2023
Resource Data
GOLD
06/15/2022 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
06/15/2022
Measured & Indicated:
2.00M
3.00M
10/18/2022
Inferred:
0.50M
0.50M
10/18/2022
Reserves & Resources:
2.50M
3.50M
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
06/15/2022
Measured & Indicated:
1.28M
1.92M
10/18/2022
Inferred:
0.20M
0.20M
10/18/2022
Reserves & Resources:
1.48M
2.12M
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
06/15/2022
Extra Operating Cost:
n/a
n/a
06/15/2022
Average Grade:
0.90 g/t
0.90 g/t
06/15/2022
Recovery Rate:
(CG) 80.00%
(CG) 80.00%
04/18/2023
F U T U R E
Proven & Probable:
2.00M
3.00M
10/18/2022
Annual Production:
80,000oz.
150,000oz.
10/18/2022
Cash Cost:
$850
$1,000
04/18/2023
Extra Operating Cost:
$500
$500
06/15/2022
SILVER
06/15/2022 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
06/15/2022
Measured & Indicated:
n/a
n/a
06/15/2022
Inferred:
n/a
n/a
06/15/2022
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
06/15/2022
Measured & Indicated:
n/a
n/a
06/15/2022
Inferred:
n/a
n/a
06/15/2022
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
06/15/2022
Extra Operating Cost:
n/a
n/a
06/15/2022
Average Grade:
n/a
n/a
06/15/2022
Recovery Rate:
n/a
n/a
06/15/2022
F U T U R E
Proven & Probable:
n/a
n/a
06/15/2022
Annual Production:
n/a
n/a
06/15/2022
Cash Cost:
n/a
n/a
06/15/2022
Extra Operating Cost:
n/a
n/a
06/15/2022
Property
Last Analysis Data (06/15/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Ontario , Canada
Fenn-Gib
100% (guess)
5,000
Both
show
2 million oz op (.9 gpt)
Exploration to add ounces both OP/UG
Total Land Package Size (ha):
5,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Ontario , Canada
Fenn-Gib
100% (guess)
5,000
Both
show
2 million oz op (.9 gpt)
Exploration to add ounces both OP/UG
Total Land Package Size (ha):
5,000
Profitability (by resource)
Proven & Probable
06/15/2022 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
06/15/2022 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.):
2.00M
3.00M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
1.28M
1.92M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$595.97M
$858.82M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$595.97M
$858.82M
n/a
Max Profit / Current MCap:
7.113
7.211
n/a
Max Profit Per Share (Gold):
$6.93
$9.99
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$6.93
$9.99
n/a
Total Free Profit Per Share:
$5.67
$8.13
n/a
FD MCap / Gold Eq.:
$65.45
$62.03
n/a
FD MCap / Silver Eq.:
$0.76
$0.75
n/a
FD MCap / Per Metal as % Spot Price:
3.61%
3.19%
n/a
Reserves & Resources
06/15/2022 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.):
2.50M
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.:
1.48M
2.12M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$689.09M
$948.28M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$689.09M
$948.28M
n/a
Max Profit / Current MCap:
8.225
7.962
n/a
Max Profit Per Share (Gold):
$8.01
$11.03
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$8.01
$11.03
n/a
Total Free Profit Per Share:
$6.75
$9.17
n/a
FD MCap / Gold Eq.:
$56.61
$56.18
n/a
FD MCap / Silver Eq.:
$0.66
$0.68
n/a
FD MCap / Per Metal as % Spot Price:
3.12%
2.89%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
06/15/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
CAD 0.7732
CAD 0.7446
06/03/2023
Spot Gold:
$1,815.60
$1,947.30
06/03/2023
Spot Silver:
$21.14
$23.59
06/03/2023
Gold:Silver Ratio:
85.88
82.55
06/03/2023
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: