Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
CVE:MKO
CAD
OTCMKTS:MAKOF
USD
Description
Mako Mining Corp. are a gold focused junior, small producer with two mines in development in Nicaragua and USA and two 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$199.29M which is a rise of roughly 9% over the last three months. As of 12/10/2020 they have ~C$15M debt and ~C$7.12M cash. They have 656M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
12/10/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$182.44M
$199.29M
12/10/2020
$16.85M
Total Assets:
$44.55M
$45.09M
12/10/2020
$0.54M
Total Liabilities:
$32.05M
$32.43M
12/10/2020
$0.39M
Current Assets:
$9.38M
$9.49M
12/10/2020
$0.11M
Current Liabilities:
$14.07M
$14.24M
12/10/2020
$0.17M
Total Debt:
$14.85M
$15.03M
12/10/2020
$0.18M
Cash:
$7.03M
$7.12M
12/10/2020
$0.08M
Enterprise Value:
$190.26M
$207.20M
07/25/1976
$16.94M
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:
12/10/2020
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
12/10/2020
0.00%
Misc
12/10/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
655,996,000
655,996,000
12/10/2020
0
Shares (FD):
741,000,000
741,000,000
12/10/2020
0
Insider Ownership:
n/a
60%
12/14/2020
60%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
08/01/2020
12/10/2020
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
12/10/2020
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
12/10/2020
0
Initial CapEx (Outstanding):
$21.00M11.51% of Mkt.Cap
$21.00M10.54% of Mkt.Cap
12/10/2020
$0.00M
Funding Option:
n/a
(guess) Forward sales
12/10/2020
n/a
Documentation:
none
PRODUCER
12/14/2020
n/a
Value Adjustment:
50%
50%
never
0%
Resource Data
GOLD
12/10/2020 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
12/10/2020
0.00M
Measured & Indicated:
0.30M
0.30M
12/10/2020
0.00M
Inferred:
0.50M
0.50M
12/10/2020
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
12/10/2020
0.00M
Measured & Indicated:
0.22M
0.22M
12/10/2020
0.00M
Inferred:
0.23M
0.23M
12/10/2020
0.00M
Reserves & Resources:
0.44M
0.44M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
12/10/2020
$0.00
Extra Operating Cost:
n/a
n/a
12/10/2020
$0.00
Average Grade:
6.00 g/t
6.00 g/t
12/10/2020
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
12/14/2020
0.00%
F U T U R E
Proven & Probable:
1.00M
1.00M
12/10/2020
0.00M
Annual Production:
75,000oz.
75,000oz.
12/10/2020
0oz.
Cash Cost:
$600
$600
12/10/2020
$0
Extra Operating Cost:
$400
$400
12/10/2020
$0
SILVER
12/10/2020 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
12/10/2020
0.00M
Measured & Indicated:
n/a
n/a
12/10/2020
0.00M
Inferred:
n/a
n/a
12/10/2020
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
12/10/2020
0.00M
Measured & Indicated:
n/a
n/a
12/10/2020
0.00M
Inferred:
n/a
n/a
12/10/2020
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
12/10/2020
$0.00
Extra Operating Cost:
n/a
n/a
12/10/2020
$0.00
Average Grade:
n/a
n/a
12/10/2020
n/a
Recovery Rate:
n/a
n/a
12/10/2020
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
12/10/2020
0.00M
Annual Production:
n/a
n/a
12/10/2020
n/a
Cash Cost:
n/a
n/a
12/10/2020
n/a
Extra Operating Cost:
n/a
n/a
12/10/2020
n/a
Property
Last Analysis Data (12/10/2020)
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-Murra
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.
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
Mexico , Mexico
Gavilanes
100% (guess)
n/a
n/a
show
Silver discovery.
About 20 million oz.
Early exploration.
Development
El Jicaro , Nicaragua
San Albino-Murra
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.
Development
Arizona , USA
Commonwealth
100% (guess)
n/a
Open Pit
show
1.2 million oz deposit.
Total Land Package Size (ha):
15,000
Profitability (by resource)
Proven & Probable
12/10/2020 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 Mkt. Cap / Gold Eq.:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Silver Eq.:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Per Metal as % Spot Price:
n/a
n/a
n/a
0.00%
Measured & Indicated
12/10/2020 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
-2.92M
P L A U S I B L E
Gold Eq. Oz.:
0.22M
0.22M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-2.10M
Maximum Profit (Gold):
$189.70M
$158.74M
n/a
$-30.96M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$189.70M
$158.74M
n/a
$-30.96M
Max Profit / Current MCap:
1.040
0.797
n/a
-0.243
Max Profit Per Share (Gold):
$0.26
$0.21
n/a
$-0.04
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.26
$0.21
n/a
$-0.04
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$844.63
$922.62
n/a
$77.99
FD Mkt. Cap / Silver Eq.:
$11.02
$13.79
n/a
$2.77
FD Mkt. Cap / Per Metal as % Spot Price:
45.99%
54.27%
n/a
8.28%
Reserves & Resources
12/10/2020 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
-7.78M
P L A U S I B L E
Gold Eq. Oz.:
0.44M
0.44M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-4.29M
Maximum Profit (Gold):
$387.30M
$324.09M
n/a
$-63.21M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$387.30M
$324.09M
n/a
$-63.21M
Max Profit / Current MCap:
2.123
1.626
n/a
-0.497
Max Profit Per Share (Gold):
$0.52
$0.44
n/a
$-0.09
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.52
$0.44
n/a
$-0.09
Total Free Profit Per Share:
$0.21
$0.10
n/a
$-0.11
FD Mkt. Cap / Gold Eq.:
$413.70
$451.90
n/a
$38.20
FD Mkt. Cap / Silver Eq.:
$5.40
$6.75
n/a
$1.35
FD Mkt. Cap / Per Metal as % Spot Price:
22.53%
26.58%
n/a
4.06%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
12/10/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7816
CAD 0.7910
03/04/2021
Spot Gold:
$1,836.40
$1,699.90
03/04/2021
$-136.50
Spot Silver:
$23.96
$25.40
03/04/2021
$1.44
Gold:Silver Ratio:
76.64
66.93
03/04/2021
-9.72
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$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%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: