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

Mako Mining Corp

www: makominingcorp.com   email: info@makominingcorp.com
Category: Junior: Emerging Mid-tier Producer
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:MKO CAD
OTCMKTS:MAKOF USD

Description

Mako Mining Corp are a gold focused junior, emerging mid-tier 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$126.26M which is a rise of roughly 99% over the last twelve months. As of 12/17/2022 they have ~C$7M debt and ~C$2.59M cash. They have 66M 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 12/17/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $63.31M $126.26M 03/08/2023
Total Assets: $36.60M $36.93M 12/17/2022
Total Liabilities: $30.01M $30.29M 12/17/2022
Current Assets: $2.56M $2.59M 12/17/2022
Current Liabilities: $13.18M $13.30M 12/17/2022
Total Debt: $6.95M $7.02M 12/17/2022
Cash: $2.56M $2.59M 12/17/2022
Enterprise Value: $67.71M $130.69M 02/21/1974
Cash Flow: $26.54M $14.57M never
Cash Flow Multiple: 2.39 8.67 never
Net Debt to
Cash Flow Ratio:		 0.17 0.30 never
Finance within 1 year: 12/17/2022
Misc 12/17/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 658,000,000 65,743,403 03/08/2023
Shares (FD): 692,000,000 69,200,000 03/08/2023
Insider Ownership: n/a 60% 11/19/2023
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 08/01/2020 12/17/2022
Production (Gold Eq Oz.): (guess) 
60,000		 (guess) 
30,000		 08/23/2023
Production (Silver Eq Oz.): (guess) 
4,635,517		 (guess) 
2,491,432		 08/23/2023
Initial CapEx (Outstanding): $21.00M
33.17% of MCap		 $21.00M
16.63% of MCap 		12/17/2022
Funding Option: n/a (guess)  Forward sales 12/17/2022
Documentation: none PRODUCER 11/19/2023
Future MCap Modifier: 0.2
Producer: Growth Potential
 0.2
Producer: Growth Potential
 04/24/2023
Cash Flow Multiplier: 5 8 04/17/2023

Resource Data

GOLD 12/17/2022
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 12/17/2022
Measured & Indicated: 0.30M 0.30M 12/17/2022
Inferred: 0.50M 0.50M 12/17/2022
Reserves & Resources: 0.80M 0.80M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/17/2022
Measured & Indicated: 0.23M 0.23M 12/17/2022
Inferred: 0.24M 0.24M 12/17/2022
Reserves & Resources: 0.47M 0.47M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
60,000oz.		 (guess) 
30,000oz.		 08/23/2023
Cash Cost: $900 $1,100 08/23/2023
Extra Operating Cost: $450 $450 12/17/2022
Average Grade: 6.00 g/t 6.00 g/t 12/17/2022
Recovery Rate: (CG)  95.00% (CG)  95.00% 11/19/2023
F
U
T
U
R
E		 Proven & Probable: 1.00M 1.00M 12/17/2022
Annual Production: 80,000oz. 50,000oz. 08/23/2023
Cash Cost: $900 $1,100 08/23/2023
Extra Operating Cost: $450 $500 04/17/2023
SILVER 12/17/2022
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 12/17/2022
Measured & Indicated: n/a n/a 12/17/2022
Inferred: n/a n/a 12/17/2022
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/17/2022
Measured & Indicated: n/a n/a 12/17/2022
Inferred: n/a n/a 12/17/2022
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 12/17/2022
Extra Operating Cost: n/a n/a 12/17/2022
Average Grade: n/a n/a 12/17/2022
Recovery Rate: n/a n/a 12/17/2022
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/17/2022
Annual Production: n/a n/a 12/17/2022
Cash Cost: n/a n/a 12/17/2022
Extra Operating Cost: n/a n/a 12/17/2022

Property

Last Analysis Data  (12/17/2022)
Stage Name Owned Au Ag Cu Notes
Exp Gavilanes 100% show
Silver discovery.

About 20 million oz.

Early exploration.
Dev San Albino 100% 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.
Exp Las Conchita 100% show
Appears to be an other high grade discovery.

Next door to San Albino. They will use the same mill.
Dev Commonwealth 100% show
1.2 million oz deposit.
Total Land Package Size (ha): 15,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Gavilanes 100% show
Silver discovery.

About 20 million oz.

Early exploration.
Dev San Albino 100% 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.
Exp Las Conchita 100% show
Appears to be an other high grade discovery.

Next door to San Albino. They will use the same mill.
Dev Commonwealth 100% show
1.2 million oz deposit.
Total Land Package Size (ha): 15,000  

Profitability (by resource)

Proven &
Probable		 12/17/2022
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		 12/17/2022
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): $100.87M $110.69M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $100.87M $110.69M n/a
Max Profit / Current MCap: 1.593 0.877 n/a
Max Profit Per Share (Gold): $0.15 $1.60 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.15 $1.60 n/a
Total Free Profit Per Share: $0.02 $0.00 n/a
FD MCap / Gold Eq.: $277.70 $553.75 n/a
FD MCap / Silver Eq.: $3.59 $6.67 n/a
FD MCap / Per Metal
as % Spot Price:		 15.49% 27.20% n/a

Reserves &
Resources		 12/17/2022
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): $205.94M $226.00M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $205.94M $226.00M n/a
Max Profit / Current MCap: 3.253 1.790 n/a
Max Profit Per Share (Gold): $0.30 $3.27 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.30 $3.27 n/a
Total Free Profit Per Share: $0.17 $0.80 n/a
FD MCap / Gold Eq.: $136.01 $271.23 n/a
FD MCap / Silver Eq.: $1.76 $3.27 n/a
FD MCap / Per Metal
as % Spot Price:		 7.59% 13.32% n/a

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.     ×