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:MKO
CAD
OTCMKTS:MAKOF
USD
Description
Mako Mining Corp are a gold focused junior, emerging mid-tier producer with three mines in development in Guyana, Nicaragua and USA and four exploration properties. They have approximately 0.8Moz. of gold in the reserves and resources category of which 0.3Moz. are in the measured and indicated category. They have a market capitalisation of ~C$147.99M which is a rise of roughly 25% over the last twelve months. As of 12/12/2023 they have ~C$2M debt and ~C$1.07M cash. They have 66M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
12/12/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$118.41M
$147.99M
12/12/2023
Total Assets:
$36.83M
$35.63M
12/12/2023
Total Liabilities:
$30.20M
$29.21M
12/12/2023
Current Assets:
$2.58M
$2.49M
12/12/2023
Current Liabilities:
$13.26M
$12.83M
12/12/2023
Total Debt:
$1.99M
$1.92M
12/12/2023
Cash:
$1.10M
$1.07M
12/12/2023
Enterprise Value:
$119.29M
$148.84M
09/19/1974
Cash Flow:
$12.88M
$32.55M
never
Cash Flow Multiple:
9.19
4.55
never
Net Debt to Cash Flow Ratio:
0.07
0.03
never
Finance within 1 year:
12/12/2023
Misc
12/12/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
66,000,000
66,000,000
12/12/2023
Shares (FD):
69,000,000
69,000,000
12/12/2023
Insider Ownership:
n/a
60%
11/15/2024
Dividend (Annual):
n/a
n/a
never
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
08/01/2020
12/12/2023
Production (Gold Eq Oz.):
(guess) 30,000
(guess) 30,000
12/12/2023
Production (Silver Eq Oz.) :
(guess) 2,618,122
(guess) 2,535,996
12/12/2023
Initial CapEx (Outstanding):
$21.00M17.74% of MCap
$21.00M14.19% of MCap
12/12/2023
Funding Option:
n/a
(guess) Forward sales
12/12/2023
Documentation:
none
PRODUCER
11/15/2024
Future MCap Modifier:
0.2Producer: Growth Potential
0.2Producer: Growth Potential
04/24/2023
Cash Flow Multiplier:
8
8
04/17/2023
Resource Data
GOLD
12/12/2023 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
12/12/2023
Measured & Indicated:
0.30M
0.30M
12/12/2023
Inferred:
0.50M
0.50M
12/12/2023
Reserves & Resources:
0.80M
0.80M
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
12/12/2023
Measured & Indicated:
0.23M
0.23M
12/12/2023
Inferred:
0.24M
0.24M
12/12/2023
Reserves & Resources:
0.47M
0.47M
never
C U R R E N T
Annual Production:
(guess) 30,000oz.
(guess) 30,000oz.
12/12/2023
Cash Cost:
$1,000
$1,000
12/12/2023
Extra Operating Cost:
$550
$550
12/12/2023
Total:
$1,550
$1,550
12/12/2023
Margin (Free Cash Flow):
$429 (22%)
$1,085 (41%)
G R A D E
Underground (Avg):
6.00 g/t
14.00 g/t
03/24/2024
Open Pit (Avg):
n/a
10.00 g/t
03/24/2024
Recovery Rate:
(CG) 95.00%
(CG) 95.00%
11/15/2024
F U T U R E
Proven & Probable:
0.75M
0.75M
12/12/2023
Annual Production:
50,000oz.
50,000oz.
12/12/2023
Cash Cost:
$1,100
$1,100
12/12/2023
Extra Operating Cost:
$500
$500
12/12/2023
SILVER
12/12/2023 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
12/12/2023
Measured & Indicated:
n/a
n/a
12/12/2023
Inferred:
n/a
n/a
12/12/2023
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
12/12/2023
Measured & Indicated:
n/a
n/a
12/12/2023
Inferred:
n/a
n/a
12/12/2023
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
12/12/2023
Extra Operating Cost:
n/a
n/a
12/12/2023
Total:
n/a
n/a
12/12/2023
Margin (Free Cash Flow):
n/a
G R A D E
Underground (Avg):
n/a
n/a
12/12/2023
Open Pit (Avg):
n/a
n/a
12/12/2023
Recovery Rate:
n/a
n/a
12/12/2023
F U T U R E
Proven & Probable:
n/a
n/a
12/12/2023
Annual Production:
n/a
n/a
12/12/2023
Cash Cost:
n/a
n/a
12/12/2023
Extra Operating Cost:
n/a
n/a
12/12/2023
Property
Last Analysis Data (12/12/2023)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Mexico , Mexico
Gavilanes
100% (guess)
n/a
n/a
show
Silver discovery.
About 20 million oz.
Early exploration.
Development
El Jicaro , Nicaragua
San Albino
100%
10,000
Both
show
1 million oz of gold at 7 gpt, plus 1 million oz of silver at 10 gpt. Both are likely to double in size.
Exploration
Nicaragua , Nicaragua
Las Conchita
100%
5,000
n/a
show
Appears to be an other high grade discovery.
Next door to San Albino. They will use the same mill.
Development
Arizona , USA
Commonwealth
100% (guess)
n/a
Open Pit
show
1.2 million oz deposit.
Total Land Package Size (ha):
15,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Para State , Brazil
Tucuma
58%
n/a
n/a
n/a
Development
Georgetown , Guyana
Eagle Mountain
100%
5,000
Open Pit
show
Several discoveries. Increasing in size.
Toucan
Salbora
Friendly
Powis
Likely at least 1.5 million oz.
Exploration
Guyana
Mowasi
100% (guess)
15,000
n/a
show
Early exploration
Exploration
Mexico , Mexico
Gavilanes
100% (guess)
n/a
n/a
show
Silver discovery.
About 20 million oz.
Early exploration.
Development
El Jicaro , Nicaragua
San Albino
100%
10,000
Both
show
1 million oz of gold at 7 gpt, plus 1 million oz of silver at 10 gpt. Both are likely to double in size.
Exploration
Nicaragua , Nicaragua
Las Conchita
100%
5,000
n/a
show
Appears to be an other high grade discovery.
Next door to San Albino. They will use the same mill.
Development
Arizona , USA
Commonwealth
100% (guess)
n/a
Open Pit
show
1.2 million oz deposit.
Total Land Package Size (ha):
35,000
Profitability (by resource)
Proven & Probable
12/12/2023 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
12/12/2023 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.):
0.30M
0.30M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.23M
0.23M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$97.88M
$247.36M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$97.88M
$247.36M
n/a
Max Profit / Current MCap:
0.827
1.671
n/a
Max Profit Per Share (Gold):
$1.42
$3.58
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$1.42
$3.58
n/a
Total Free Profit Per Share:
$0.00
$0.57
n/a
FD MCap / Gold Eq.:
$519.33
$649.07
n/a
FD MCap / Silver Eq.:
$5.95
$7.68
n/a
FD MCap / Per Metal as % Spot Price:
26.24%
24.63%
n/a
Reserves & Resources
12/12/2023 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.):
0.80M
0.80M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.47M
0.47M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$199.84M
$505.02M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$199.84M
$505.02M
n/a
Max Profit / Current MCap:
1.688
3.413
n/a
Max Profit Per Share (Gold):
$2.90
$7.32
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$2.90
$7.32
n/a
Total Free Profit Per Share:
$0.57
$4.31
n/a
FD MCap / Gold Eq.:
$254.37
$317.91
n/a
FD MCap / Silver Eq.:
$2.91
$3.76
n/a
FD MCap / Per Metal as % Spot Price:
12.85%
12.07%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
12/12/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
CAD 0.7365
CAD 0.7125
12/06/2024
Spot Gold:
$1,979.30
$2,634.90
12/06/2024
Spot Silver:
$22.68
$31.17
12/06/2024
Gold:Silver Ratio:
87.27
84.53
12/06/2024
Spot Gold (Future):
$3,000.00
$4,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
30.00
40.00
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: