Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
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$165.02M which is a rise of roughly 39% over the last eleven months. As of 12/12/2023 they have ~C$2M debt and ~C$1.08M 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
Change
Item
Value
Value
Updated
Value
MCap (FD):
$118.41M
$165.02M
12/12/2023
$46.61M
Total Assets:
$36.83M
$35.91M
12/12/2023
$-0.92M
Total Liabilities:
$30.20M
$29.45M
12/12/2023
$-0.75M
Current Assets:
$2.58M
$2.51M
12/12/2023
$-0.06M
Current Liabilities:
$13.26M
$12.93M
12/12/2023
$-0.33M
Total Debt:
$1.99M
$1.94M
12/12/2023
$-0.05M
Cash:
$1.10M
$1.08M
12/12/2023
$-0.03M
Enterprise Value:
$119.29M
$165.88M
04/04/1975
$46.59M
Cash Flow:
$12.88M
$35.61M
never
$22.73M
Cash Flow Multiple:
9.19
4.63
never
-4.56
Net Debt to Cash Flow Ratio:
0.07
0.02
never
-0.04
Finance within 1 year:
12/12/2023
n/a
Misc
12/12/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
66,000,000
66,000,000
12/12/2023
0
Shares (FD):
69,000,000
69,000,000
12/12/2023
0
Insider Ownership:
n/a
60%
05/31/2024
60%
Dividend (Annual):
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
08/01/2020
12/12/2023
n/a
Production (Gold Eq Oz.):
(guess) 30,000
(guess) 30,000
12/12/2023
0
Production (Silver Eq Oz.) :
(guess) 2,618,122
(guess) 2,532,696
12/12/2023
-85,426
Initial CapEx (Outstanding):
$21.00M17.74% of MCap
$21.00M12.73% of MCap
12/12/2023
$0.00M
Funding Option:
n/a
(guess) Forward sales
12/12/2023
n/a
Documentation:
none
PRODUCER
05/31/2024
n/a
Future MCap Modifier:
0.2Producer: Growth Potential
0.2Producer: Growth Potential
04/24/2023
0
Cash Flow Multiplier:
8
8
04/17/2023
0.00
Resource Data
GOLD
12/12/2023 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
12/12/2023
0.00M
Measured & Indicated:
0.30M
0.30M
12/12/2023
0.00M
Inferred:
0.50M
0.50M
12/12/2023
0.00M
Reserves & Resources:
0.80M
0.80M
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
12/12/2023
0.00M
Measured & Indicated:
0.23M
0.23M
12/12/2023
0.00M
Inferred:
0.24M
0.24M
12/12/2023
0.00M
Reserves & Resources:
0.47M
0.47M
never
0.00M
C U R R E N T
Annual Production:
(guess) 30,000oz.
(guess) 30,000oz.
12/12/2023
0oz.
Cash Cost:
$1,000
$1,000
12/12/2023
$0.00
Extra Operating Cost:
$550
$550
12/12/2023
$0.00
Total:
$1,550
$1,550
12/12/2023
$0.00
Margin (Free Cash Flow):
$429 (22%)
$1,187 (43%)
$757.70
G R A D E
Underground (Avg):
6.00 g/t
14.00 g/t
03/24/2024
8.00 g/t
Open Pit (Avg):
n/a
10.00 g/t
03/24/2024
10.00 g/t
Recovery Rate:
(CG) 95.00%
(CG) 95.00%
05/31/2024
0.00%
F U T U R E
Proven & Probable:
0.75M
0.75M
12/12/2023
0.00M
Annual Production:
50,000oz.
50,000oz.
12/12/2023
0oz.
Cash Cost:
$1,100
$1,100
12/12/2023
$0
Extra Operating Cost:
$500
$500
12/12/2023
$0
SILVER
12/12/2023 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
12/12/2023
0.00M
Measured & Indicated:
n/a
n/a
12/12/2023
0.00M
Inferred:
n/a
n/a
12/12/2023
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
12/12/2023
0.00M
Measured & Indicated:
n/a
n/a
12/12/2023
0.00M
Inferred:
n/a
n/a
12/12/2023
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
12/12/2023
$0.00
Extra Operating Cost:
n/a
n/a
12/12/2023
$0.00
Total:
n/a
n/a
12/12/2023
$0.00
Margin (Free Cash Flow):
n/a
$0.00
G R A D E
Underground (Avg):
n/a
n/a
12/12/2023
n/a
Open Pit (Avg):
n/a
n/a
12/12/2023
n/a
Recovery Rate:
n/a
n/a
12/12/2023
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
12/12/2023
0.00M
Annual Production:
n/a
n/a
12/12/2023
n/a
Cash Cost:
n/a
n/a
12/12/2023
n/a
Extra Operating Cost:
n/a
n/a
12/12/2023
n/a
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
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%
Measured & Indicated
12/12/2023 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.):
0.30M
0.30M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-0.85M
P L A U S I B L E
Gold Eq. Oz.:
0.23M
0.23M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-0.65M
Maximum Profit (Gold):
$97.88M
$270.64M
n/a
$172.76M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$97.88M
$270.64M
n/a
$172.76M
Max Profit / Current MCap:
0.827
1.640
n/a
0.813
Max Profit Per Share (Gold):
$1.42
$3.92
n/a
$2.50
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.42
$3.92
n/a
$2.50
Total Free Profit Per Share:
$0.00
$0.59
n/a
$0.59
FD MCap / Gold Eq.:
$519.33
$723.76
n/a
$204.43
FD MCap / Silver Eq.:
$5.95
$8.57
n/a
$2.62
FD MCap / Per Metal as % Spot Price:
26.24%
26.44%
n/a
0.21%
Reserves & Resources
12/12/2023 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.):
0.80M
0.80M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-2.28M
P L A U S I B L E
Gold Eq. Oz.:
0.47M
0.47M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-1.33M
Maximum Profit (Gold):
$199.84M
$552.55M
n/a
$352.71M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$199.84M
$552.55M
n/a
$352.71M
Max Profit / Current MCap:
1.688
3.348
n/a
1.661
Max Profit Per Share (Gold):
$2.90
$8.01
n/a
$5.11
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$2.90
$8.01
n/a
$5.11
Total Free Profit Per Share:
$0.57
$4.68
n/a
$4.11
FD MCap / Gold Eq.:
$254.37
$354.49
n/a
$100.13
FD MCap / Silver Eq.:
$2.91
$4.20
n/a
$1.28
FD MCap / Per Metal as % Spot Price:
12.85%
12.95%
n/a
0.10%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
12/12/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7365
CAD 0.7182
11/03/2024
Spot Gold:
$1,979.30
$2,737.00
11/03/2024
$757.70
Spot Silver:
$22.68
$32.42
11/03/2024
$9.74
Gold:Silver Ratio:
87.27
84.42
11/03/2024
-2.85
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Follow us on: