Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Mako Mining Corp.

www: makominingcorp.com   email: info@makominingcorp.com
Category: Junior: Small Producer
Rating & Risk: Login to view
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 one producing mine in Mexico, two mines in development in Nicaragua and USA and two exploration properties. Currently they produce roughly per year. They have approximately 0.95Moz. of gold in the reserves and resources category of which 0.15Moz. are in the measured and indicated category. They have a market capitalisation of ~C$113.06M which is a rise of roughly 203% over the last twelve months. As of 09/17/2019 they have ~C$23M debt and ~C$3.04M cash. They have 584M 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 12/30/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $37.28M $113.06M 09/17/2019 $75.78M
Total Assets: $34.28M $18.22M 09/17/2019 $-16.06M
Total Liabilities: $4.68M $28.09M 09/17/2019 $23.41M
Current Assets: $1.95M $17.46M 09/17/2019 $15.51M
Current Liabilities: $4.68M $25.81M 09/17/2019 $21.14M
Total Debt: $4.29M $22.78M 09/17/2019 $18.49M
Cash: $1.56M $3.04M 09/17/2019 $1.48M
Enterprise Value: $40.00M $132.80M 03/17/1974 $92.79M
Cash Flow: $9.25M $0.00M never $-9.25M
Cash Flow Multiple: 4.03 0.00 never -4.03
Net Debt to
Cash Flow Ratio:
0.29 n/a never 0.00
Finance within 1 year: 12/30/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 12/30/2018 0.00%
Misc 12/30/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 283,000,000 583,701,000 09/17/2019 300,701,000
Shares (FD): 299,000,000 633,701,000 09/17/2019 334,701,000
Insider Ownership: n/a 55% 09/17/2019 55%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2019 12/30/2018 n/a
Production (Gold Eq Oz.): (guess) 
40,000
(guess) 
0
09/17/2019 -40,000
Production (Silver Eq Oz.): (guess) 
3,336,547
(guess) 
0
09/17/2019 -3,336,547
Initial CapEx (Outstanding): $21.00M
56.34% of Mkt.Cap
$21.00M
18.57% of Mkt.Cap
12/30/2018 $0.00M
Funding Option: n/a (guess)  Forward sales 12/30/2018 n/a
Documentation: none PRODUCER 09/17/2019 n/a
Value Adjustment: 10% 10% never 0%

Resource Data

GOLD 12/30/2018
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 12/30/2018 0.00M
Measured & Indicated: 0.80M 0.15M 09/17/2019 -0.65M
Inferred: 0.50M 0.80M 09/17/2019 0.30M
Reserves & Resources: 1.30M 0.95M never -0.35M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 12/30/2018 0.00M
Measured & Indicated: 0.58M 0.11M 09/17/2019 -0.47M
Inferred: 0.23M 0.36M 09/17/2019 0.14M
Reserves & Resources: 0.80M 0.47M never -0.33M
C
U
R
R
E
N
T
Annual Production: (guess) 
40,000oz.
n/a 0oz.
Cash Cost: n/a n/a 12/30/2018 $0.00
Extra Operating Cost: n/a n/a 12/30/2018 $50.00
Average Grade: 4.00 g/t 4.00 g/t 12/30/2018 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 09/17/2019 0.00%
F
U
T
U
R
E
Proven & Probable: 0.80M 0.80M 12/30/2018 0.00M
Annual Production: 40,000oz. 40,000oz. 12/30/2018 0oz.
Cash Cost: $600 $600 12/30/2018 $0
Extra Operating Cost: $350 $400 09/17/2019 $50
SILVER 12/30/2018
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 12/30/2018 0.00M
Measured & Indicated: n/a n/a 12/30/2018 0.00M
Inferred: n/a n/a 12/30/2018 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 12/30/2018 0.00M
Measured & Indicated: n/a n/a 12/30/2018 0.00M
Inferred: n/a n/a 12/30/2018 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 12/30/2018 $0.00
Extra Operating Cost: n/a n/a 12/30/2018 $0.00
Average Grade: n/a n/a 12/30/2018 n/a
Recovery Rate: n/a n/a 12/30/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 12/30/2018 0.00M
Annual Production: n/a n/a 12/30/2018 n/a
Cash Cost: n/a n/a 12/30/2018 n/a
Extra Operating Cost: n/a n/a 12/30/2018 n/a

Property

Last Analysis Data  (12/30/2018)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Mexico, Mexico La Trinadad 100% (guess) n/a Open Pit show
Short mine life

Production until 2020
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.

Streaming deal: $15 million loan.
40% at cost for $20 million at $700 per oz.
20% LOM (life of mine) at $700 per oz.
Exploration Nicaragua, Nicaragua Las Conchita 100% 5,000 n/a show
Appears to be an other high grade discovery.
Total Land Package Size (ha): 15,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Sinaloa, Mexico La Trinidad 100% (guess) 118,000 Open Pit show
Mine damaged by hurricane.

Low resources
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.
Development Arizona, USA Commonwealth 100% (guess) n/a Open Pit show
1.2 million oz deposit.
Exploration Mexico, Mexico Gavilanes 100% (guess) n/a n/a show
Silver discovery.

About 20 million oz.

Early exploration.
Exploration Nicaragua, Nicaragua Las Conchita 100% 5,000 n/a show
Appears to be an other high grade discovery.
Total Land Package Size (ha): 133,000  

Profitability (by resource)

Proven &
Probable
12/30/2018
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
12/30/2018
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 0.15M n/a -0.65M
Total (Silver Eq. Oz.): n/a n/a n/a -53.66M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.58M 0.11M n/a -0.47M
Silver Eq. Oz.: n/a n/a n/a -38.63M
Maximum Profit (Gold): $146.54M $39.56M n/a $-106.98M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $146.54M $39.56M n/a $-106.98M
Max Profit / Current MCap: 3.931 0.350 n/a -3.581
Max Profit Per Share (Gold): $0.49 $0.06 n/a $-0.43
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.49 $0.06 n/a $-0.43
Total Free Profit Per Share: $0.33 $0.00 n/a $-0.33
FD Mkt. Cap / Gold Eq.: $64.72 $1,046.84 n/a $982.12
FD Mkt. Cap / Silver Eq.: $0.78 $12.01 n/a $11.23
FD Mkt. Cap / Per Metal
as % Spot Price:
5.05% 70.94% n/a 65.88%

Reserves &
Resources
12/30/2018
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.): 1.30M 0.95M n/a -0.35M
Total (Silver Eq. Oz.): n/a n/a n/a -25.63M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.80M 0.47M n/a -0.33M
Silver Eq. Oz.: n/a n/a n/a -26.02M
Maximum Profit (Gold): $203.78M $171.42M n/a $-32.36M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $203.78M $171.42M n/a $-32.36M
Max Profit / Current MCap: 5.467 1.516 n/a -3.951
Max Profit Per Share (Gold): $0.68 $0.27 n/a $-0.41
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.68 $0.27 n/a $-0.41
Total Free Profit Per Share: $0.52 $0.04 n/a $-0.49
FD Mkt. Cap / Gold Eq.: $46.54 $241.58 n/a $195.04
FD Mkt. Cap / Silver Eq.: $0.56 $2.77 n/a $2.21
FD Mkt. Cap / Per Metal
as % Spot Price:
3.63% 16.37% n/a 12.74%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.