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

Symbol Data

Symbol Currency
CVE:MFG CAD
OTCMKTS:MFGCF 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$198.25M which is a rise of roughly 43% over the last three months. As of 06/19/2025 they have no debt and ~C$2.91M cash. They have 133M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

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
Change
Item Value Value Updated Value
MCap (FD): $138.92M $198.25M 09/08/2025 $59.32M
MCap (OS): $136.42M $195.31M 09/08/2025 $58.89M
Total Assets: $3.66M $3.63M 06/19/2025 $-0.02M
Total Liabilities: $0.15M $0.15M 06/19/2025 $0.00M
Current Assets: $2.93M $2.91M 06/19/2025 $-0.02M
Current Liabilities: $0.15M $0.15M 06/19/2025 $0.00M
Total Debt: $0.00M $0.00M 06/19/2025 $0.00M
Cash: $2.93M $2.91M 06/19/2025 $-0.02M
Debt (Net): $-2.93M $-2.91M $0.02M
Enterprise Value: $136.00M $195.34M 03/10/1976 $59.34M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 06/19/2025 n/a
Misc 06/19/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 109,000,000 133,000,000 09/08/2025 24,000,000
Shares (FD): 111,000,000 135,000,000 09/08/2025 24,000,000
Insider Ownership: n/a 39% 09/08/2025 39%
Dividend (Annual): n/a n/a 09/08/2025 n/a
Company Type: Mostly Gold Mostly Gold never n/a
Group: Developer Developer never n/a
Production ETA: n/a 01/01/2028 06/19/2025 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 06/19/2025 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 06/19/2025 0
Development Phase: none none 06/19/2025 n/a
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 0
Cash Flow Multiple: 3 3 06/19/2025 0.00

Resource Data

GOLD 06/19/2025
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 06/19/2025 0.00M
Measured & Indicated: 4.30M 4.30M 06/19/2025 0.00M
Inferred: 0.10M 0.10M 06/19/2025 0.00M
Reserves & Resources: 4.40M 4.40M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 06/19/2025 0.00M
Measured & Indicated: 3.10M 3.10M 06/19/2025 0.00M
Inferred: 0.05M 0.05M 06/19/2025 0.00M
Reserves & Resources: 3.14M 3.14M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 06/19/2025 $0.00
Extra Operating Cost: n/a n/a 06/19/2025 $0.00
Total: $2,000 $2,000 06/19/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AuEq): n/a n/a n/a
EV / Production (AuEq): n/a n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 06/19/2025 n/a
Open Pit (Avg): n/a 0.70 g/t 06/19/2025 0.70 g/t
Recovery Rate: (CG)  90.00% (CG)  90.00% 09/08/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 3.50M 3.50M 06/19/2025 0.00M
Annual Production: 175,000oz. 175,000oz. 06/19/2025 0oz.
Cash Cost: $1,300 $1,300 06/19/2025 $0
Extra Operating Cost: $700 $700 06/19/2025 $0
SILVER 06/19/2025
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 06/19/2025 0.00M
Measured & Indicated: n/a n/a 06/19/2025 0.00M
Inferred: n/a n/a 06/19/2025 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 06/19/2025 0.00M
Measured & Indicated: n/a n/a 06/19/2025 0.00M
Inferred: n/a n/a 06/19/2025 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 06/19/2025 $0.00
Extra Operating Cost: n/a n/a 06/19/2025 $0.00
Total: n/a n/a 06/19/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AgEq): n/a n/a n/a
EV / Production (AgEq): n/a n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 06/19/2025 n/a
Open Pit (Avg): n/a n/a 06/12/2023 n/a
Recovery Rate: n/a n/a 06/19/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 06/19/2025 0.00M
Annual Production: n/a n/a 06/19/2025 n/a
Cash Cost: n/a n/a 06/19/2025 n/a
Extra Operating Cost: n/a n/a 06/19/2025 n/a

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
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 MCap / Gold Eq.: n/a n/a n/a $0.00
FD MCap / Silver Eq.: n/a n/a n/a $0.00
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
EV / Gold Eq.: n/a n/a n/a $0.00
EV / Silver Eq.: n/a n/a n/a $0.00
EV / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
Measured &
Indicated		 06/19/2025
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.): 4.30M 4.30M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -21.80M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.10M 3.10M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -15.70M
Maximum Profit (Gold): $4,232.26M $5,227.19M n/a $994.93M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $4,232.26M $5,227.19M n/a $994.93M
Max Profit / Current MCap: 30.465 26.367 n/a -4.098
Max Profit Per Share (Gold): $38.13 $38.72 n/a $0.59
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $38.13 $38.72 n/a $0.59
Total Free Profit Per Share: $36.42 $36.70 n/a $0.28
FD MCap / Gold Eq.: $44.87 $64.03 n/a $19.16
FD MCap / Silver Eq.: $0.49 $0.74 n/a $0.25
FD MCap / Per Metal
as % Spot Price:		 1.33% 1.74% n/a 0.40%
EV / Gold Eq.: $43.93 $63.09 n/a $19.17
EV / Silver Eq.: $0.48 $0.73 n/a $0.25
EV / Per Metal
as % Spot Price:		 1.30% 1.71% n/a 0.41%

Reserves &
Resources		 06/19/2025
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.): 4.40M 4.40M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -22.31M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.14M 3.14M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -15.93M
Maximum Profit (Gold): $4,293.78M $5,303.17M n/a $1,009.39M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $4,293.78M $5,303.17M n/a $1,009.39M
Max Profit / Current MCap: 30.908 26.750 n/a -4.157
Max Profit Per Share (Gold): $38.68 $39.28 n/a $0.60
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $38.68 $39.28 n/a $0.60
Total Free Profit Per Share: $36.97 $37.26 n/a $0.29
FD MCap / Gold Eq.: $44.23 $63.12 n/a $18.89
FD MCap / Silver Eq.: $0.48 $0.73 n/a $0.25
FD MCap / Per Metal
as % Spot Price:		 1.31% 1.71% n/a 0.40%
EV / Gold Eq.: $43.30 $62.19 n/a $18.89
EV / Silver Eq.: $0.47 $0.72 n/a $0.25
EV / Per Metal
as % Spot Price:		 1.29% 1.69% n/a 0.40%

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.     ×