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

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$186.75M which is a rise of roughly 58% over the last seven months. As of 12/12/2023 they have ~C$2M debt and ~C$1.1M 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 12/12/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
MCap (FD): $118.41M $186.75M 12/12/2023 $68.34M
Total Assets: $36.83M $36.67M 12/12/2023 $-0.15M
Total Liabilities: $30.20M $30.07M 12/12/2023 $-0.12M
Current Assets: $2.58M $2.57M 12/12/2023 $-0.01M
Current Liabilities: $13.26M $13.20M 12/12/2023 $-0.05M
Total Debt: $1.99M $1.98M 12/12/2023 $-0.01M
Cash: $1.10M $1.10M 12/12/2023 $0.00M
Enterprise Value: $119.29M $187.63M 12/12/1975 $68.33M
Cash Flow: $12.88M $25.66M never $12.78M
Cash Flow Multiple: 9.19 7.28 never -1.92
Net Debt to
Cash Flow Ratio:
0.07 0.03 never -0.03
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) 
2,355,730
12/12/2023 -262,392
Initial CapEx (Outstanding): $21.00M
17.74% of MCap
$21.00M
11.25% 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: 0.2
Producer: Growth Potential
0.2
Producer: 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%) $855 (36%) $425.90
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 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
12/12/2023
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 -2.62M
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 -1.99M
Maximum Profit (Gold): $97.88M $194.99M n/a $97.11M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $97.88M $194.99M n/a $97.11M
Max Profit / Current MCap: 0.827 1.044 n/a 0.217
Max Profit Per Share (Gold): $1.42 $2.83 n/a $1.41
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.42 $2.83 n/a $1.41
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $519.33 $819.06 n/a $299.73
FD MCap / Silver Eq.: $5.95 $10.43 n/a $4.48
FD MCap / Per Metal
as % Spot Price:
26.24% 34.05% n/a 7.82%

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 -7.00M
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 -4.07M
Maximum Profit (Gold): $199.84M $398.10M n/a $198.26M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $199.84M $398.10M n/a $198.26M
Max Profit / Current MCap: 1.688 2.132 n/a 0.444
Max Profit Per Share (Gold): $2.90 $5.77 n/a $2.87
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.90 $5.77 n/a $2.87
Total Free Profit Per Share: $0.57 $2.08 n/a $1.51
FD MCap / Gold Eq.: $254.37 $401.17 n/a $146.81
FD MCap / Silver Eq.: $2.91 $5.11 n/a $2.19
FD MCap / Per Metal
as % Spot Price:
12.85% 16.68% n/a 3.83%

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.     ×