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, 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$132.04M which is a fall of roughly 35% over the last eight months. As of 12/12/2021 they have ~C$19M debt and ~C$1.55M cash. They have 659M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
12/12/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$203.96M
$132.04M
02/08/2022
$-71.92M
Total Assets:
$39.32M
$38.77M
12/12/2021
$-0.55M
Total Liabilities:
$32.24M
$31.79M
12/12/2021
$-0.45M
Current Assets:
$1.57M
$1.55M
12/12/2021
$-0.02M
Current Liabilities:
$14.16M
$13.96M
12/12/2021
$-0.20M
Total Debt:
$19.66M
$19.39M
12/12/2021
$-0.27M
Cash:
$1.57M
$1.55M
12/12/2021
$-0.02M
Enterprise Value:
$222.04M
$149.87M
10/01/1974
$-72.17M
Cash Flow:
$12.12M
$13.66M
never
$1.54M
Cash Flow Multiple:
16.83
9.66
never
-7.16
Net Debt to Cash Flow Ratio:
1.49
1.31
never
-0.19
Finance within 1 year:
12/12/2021
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
12/12/2021
0.00%
Misc
12/12/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
659,000,000
659,000,000
12/12/2021
0
Shares (FD):
741,000,000
695,000,000
02/08/2022
-46,000,000
Insider Ownership:
n/a
60%
02/08/2022
60%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
08/01/2020
12/12/2021
n/a
Production (Gold Eq Oz.):
(guess) 40,000
(guess) 40,000
12/12/2021
0
Production (Silver Eq Oz.) :
(guess) 3,215,329
(guess) 3,410,019
12/12/2021
194,689
Initial CapEx (Outstanding):
$21.00M10.3% of Mkt.Cap
$21.00M15.9% of Mkt.Cap
12/12/2021
$0.00M
Funding Option:
n/a
(guess) Forward sales
12/12/2021
n/a
Documentation:
none
PRODUCER
02/08/2022
n/a
Value Adjustment:
50%
50%
never
0%
Resource Data
GOLD
12/12/2021 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
12/12/2021
0.00M
Measured & Indicated:
0.30M
0.30M
12/12/2021
0.00M
Inferred:
0.50M
0.50M
12/12/2021
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
12/12/2021
0.00M
Measured & Indicated:
0.23M
0.23M
12/12/2021
0.00M
Inferred:
0.24M
0.24M
12/12/2021
0.00M
Reserves & Resources:
0.47M
0.47M
never
0.00M
C U R R E N T
Annual Production:
(guess) 40,000oz.
(guess) 40,000oz.
12/12/2021
0oz.
Cash Cost:
$950
$950
12/12/2021
$0.00
Extra Operating Cost:
$400
$400
12/12/2021
$0.00
Average Grade:
6.00 g/t
6.00 g/t
12/12/2021
n/a
Recovery Rate:
(CG) 95.00%
(CG) 95.00%
02/08/2022
0.00%
F U T U R E
Proven & Probable:
1.00M
1.00M
12/12/2021
0.00M
Annual Production:
80,000oz.
80,000oz.
12/12/2021
0oz.
Cash Cost:
$850
$850
12/12/2021
$0
Extra Operating Cost:
$400
$400
12/12/2021
$0
SILVER
12/12/2021 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
12/12/2021
0.00M
Measured & Indicated:
n/a
n/a
12/12/2021
0.00M
Inferred:
n/a
n/a
12/12/2021
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
12/12/2021
0.00M
Measured & Indicated:
n/a
n/a
12/12/2021
0.00M
Inferred:
n/a
n/a
12/12/2021
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
12/12/2021
$0.00
Extra Operating Cost:
n/a
n/a
12/12/2021
$0.00
Average Grade:
n/a
n/a
12/12/2021
n/a
Recovery Rate:
n/a
n/a
12/12/2021
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
12/12/2021
0.00M
Annual Production:
n/a
n/a
12/12/2021
n/a
Cash Cost:
n/a
n/a
12/12/2021
n/a
Extra Operating Cost:
n/a
n/a
12/12/2021
n/a
Property
Last Analysis Data (12/12/2021)
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
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
Profitability (by resource)
Proven & Probable
12/12/2021 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
12/12/2021 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
1.46M
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
1.11M
Maximum Profit (Gold):
$103.64M
$116.83M
n/a
$13.19M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$103.64M
$116.83M
n/a
$13.19M
Max Profit / Current MCap:
0.508
0.885
n/a
0.377
Max Profit Per Share (Gold):
$0.14
$0.17
n/a
$0.03
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.14
$0.17
n/a
$0.03
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$894.54
$579.10
n/a
$-315.44
FD Mkt. Cap / Silver Eq.:
$11.13
$6.79
n/a
$-4.34
FD Mkt. Cap / Per Metal as % Spot Price:
50.17%
31.51%
n/a
-18.67%
Reserves & Resources
12/12/2021 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
3.89M
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
2.27M
Maximum Profit (Gold):
$211.59M
$238.52M
n/a
$26.93M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$211.59M
$238.52M
n/a
$26.93M
Max Profit / Current MCap:
1.037
1.807
n/a
0.769
Max Profit Per Share (Gold):
$0.29
$0.34
n/a
$0.06
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.29
$0.34
n/a
$0.06
Total Free Profit Per Share:
$0.00
$0.10
n/a
$0.10
FD Mkt. Cap / Gold Eq.:
$438.14
$283.64
n/a
$-154.50
FD Mkt. Cap / Silver Eq.:
$5.45
$3.33
n/a
$-2.12
FD Mkt. Cap / Per Metal as % Spot Price:
24.57%
15.43%
n/a
-9.14%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
12/12/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7864
CAD 0.7754
08/16/2022
Spot Gold:
$1,782.90
$1,838.00
08/16/2022
$55.10
Spot Silver:
$22.18
$21.56
08/16/2022
$-0.62
Gold:Silver Ratio:
80.38
85.25
08/16/2022
4.87
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: