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
Calculated using the site's default values.  Re-calculate using:

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$138.97M which is a fall of roughly 20% over the last eleven months. As of 06/09/2024 they have no debt and ~C$2.89M cash. They have 109M 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 06/09/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $174.28M $138.97M 03/23/2025
Total Assets: $3.65M $3.62M 06/09/2024
Total Liabilities: $0.15M $0.14M 06/09/2024
Current Assets: $2.92M $2.89M 06/09/2024
Current Liabilities: $0.15M $0.14M 06/09/2024
Total Debt: $0.00M $0.00M 06/09/2024
Cash: $2.92M $2.89M 06/09/2024
Enterprise Value: $171.36M $136.07M 04/24/1974
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: 06/09/2024
Misc 06/09/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 101,018,507 109,000,000 03/23/2025
Shares (FD): 111,000,000 111,000,000 03/23/2025
Insider Ownership: n/a 30% 04/01/2025
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2027 06/09/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 06/09/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 06/09/2024
Initial CapEx (Outstanding): n/a n/a 06/09/2024
Funding Option: n/a n/a 06/09/2024
Documentation: none none 04/01/2025
Future MCap Modifier: 0.1
Developer: Likely Path to Production
 0.1
Developer: Likely Path to Production
 04/24/2023
Cash Flow Multiplier: 5 3 03/23/2025

Resource Data

GOLD 06/09/2024
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 06/09/2024
Measured & Indicated: 3.40M 4.30M 03/23/2025
Inferred: 0.15M 0.10M 03/23/2025
Reserves & Resources: 3.55M 4.40M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 06/09/2024
Measured & Indicated: 2.45M 3.10M 03/23/2025
Inferred: 0.07M 0.05M 03/23/2025
Reserves & Resources: 2.52M 3.14M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 06/09/2024
Extra Operating Cost: n/a n/a 06/09/2024
Total: $1,650 $1,800 06/09/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 06/09/2024
Open Pit (Avg): n/a 0.90 g/t 06/12/2023
Recovery Rate: (CG)  90.00% (CG)  90.00% 04/01/2025
F
U
T
U
R
E		 Proven & Probable: 3.50M 3.50M 06/09/2024
Annual Production: 175,000oz. 175,000oz. 06/09/2024
Cash Cost: $1,100 $1,200 03/23/2025
Extra Operating Cost: $550 $600 03/23/2025
SILVER 06/09/2024
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 06/09/2024
Measured & Indicated: n/a n/a 06/09/2024
Inferred: n/a n/a 06/09/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 06/09/2024
Measured & Indicated: n/a n/a 06/09/2024
Inferred: n/a n/a 06/09/2024
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 06/09/2024
Extra Operating Cost: n/a n/a 06/09/2024
Total: n/a n/a 06/09/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 06/09/2024
Open Pit (Avg): n/a n/a 06/12/2023
Recovery Rate: n/a n/a 06/09/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 06/09/2024
Annual Production: n/a n/a 06/09/2024
Cash Cost: n/a n/a 06/09/2024
Extra Operating Cost: n/a n/a 06/09/2024

Property

Last Analysis Data  (06/09/2024)
Stage Name Owned Au Ag Cu Notes
Dev Fenn-Gib 100% show
3 million oz op (.9 gpt)

Exploration to add ounces both OP/UG
Total Land Package Size (ha): 5,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Fenn-Gib 100% show
4 million oz op (.7 gpt)

Exploration to add ounces both OP/UG
Total Land Package Size (ha): 5,000  

Profitability (by resource)

Proven &
Probable		 06/09/2024
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		 06/09/2024
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.): 3.40M 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.: 2.45M 3.10M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,584.10M $4,431.92M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,584.10M $4,431.92M n/a
Max Profit / Current MCap: 9.089 31.892 n/a
Max Profit Per Share (Gold): $14.27 $39.93 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $14.27 $39.93 n/a
Total Free Profit Per Share: $12.12 $38.20 n/a
FD MCap / Gold Eq.: $71.19 $44.89 n/a
FD MCap / Silver Eq.: $0.91 $0.45 n/a
FD MCap / Per Metal
as % Spot Price:		 3.10% 1.39% n/a

Reserves &
Resources		 06/09/2024
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.): 3.55M 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.: 2.52M 3.14M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,627.78M $4,496.34M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,627.78M $4,496.34M n/a
Max Profit / Current MCap: 9.340 32.355 n/a
Max Profit Per Share (Gold): $14.66 $40.51 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $14.66 $40.51 n/a
Total Free Profit Per Share: $12.51 $38.78 n/a
FD MCap / Gold Eq.: $69.28 $44.24 n/a
FD MCap / Silver Eq.: $0.89 $0.44 n/a
FD MCap / Per Metal
as % Spot Price:		 3.02% 1.37% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults