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

Marathon Gold Corp

www: www.marathon-gold.com   email: amallough@marathon-gold.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
TSE:MOZ CAD
OTCMKTS:MGDPF USD

Description

Marathon Gold Corp are a gold focused junior, late stage development company with one mine in development in Canada and three exploration properties. They have approximately 5Moz. of gold in the reserves and resources category of which 4Moz. are in the measured and indicated category. They have a market capitalisation of ~C$286.06M which is a rise of roughly 17% over the last six months. As of 06/07/2023 they have ~C$173M debt and ~C$96.37M cash. They have 463M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 06/07/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $245.45M $286.06M 11/15/2023 $40.61M
Total Assets: $186.37M $183.92M 06/07/2023 $-2.46M
Total Liabilities: $186.37M $183.92M 06/07/2023 $-2.46M
Current Assets: $97.66M $96.37M 06/07/2023 $-1.29M
Current Liabilities: $7.45M $7.36M 06/07/2023 $-0.10M
Total Debt: $175.19M $172.88M 06/07/2023 $-2.31M
Cash: $97.66M $96.37M 06/07/2023 $-1.29M
Enterprise Value: $322.99M $362.57M 06/28/1981 $39.59M
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: Yes Yes 06/07/2023 n/a
Misc 06/07/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 396,000,000 463,000,000 11/15/2023 67,000,000
Shares (FD): 439,000,000 505,000,000 11/15/2023 66,000,000
Insider Ownership: n/a 25% 11/19/2023 25%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 03/01/2025 06/07/2023 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 06/07/2023 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 06/07/2023 0
Initial CapEx (Outstanding): $350.00M
142.59% of MCap		 $350.00M
122.35% of MCap 		06/07/2023 $0.00M
Funding Option: n/a (guess)  Debt Financing 06/07/2023 n/a
Documentation: none FS 11/19/2023 n/a
Future MCap Modifier: 0.15
Developer: Strong Path to Production
 0.15
Developer: Strong Path to Production
 04/24/2023 0
Cash Flow Multiplier: 6 6 04/17/2023 0.00

Resource Data

GOLD 06/07/2023
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 2.70M 2.70M 06/07/2023 0.00M
Measured & Indicated: 4.00M 4.00M 06/07/2023 0.00M
Inferred: 1.00M 1.00M 06/07/2023 0.00M
Reserves & Resources: 5.00M 5.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 2.54M 2.54M 06/07/2023 0.00M
Measured & Indicated: 3.52M 3.52M 06/07/2023 0.00M
Inferred: 0.47M 0.47M 06/07/2023 0.00M
Reserves & Resources: 3.99M 3.99M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 06/07/2023 $0.00
Extra Operating Cost: n/a n/a 06/07/2023 $0.00
Average Grade: 1.50 g/t 1.50 g/t 06/07/2023 n/a
Recovery Rate: (CG)  94.00% (CG)  94.00% 11/19/2023 0.00%
F
U
T
U
R
E		 Proven & Probable: 5.00M 5.00M 06/07/2023 0.00M
Annual Production: 200,000oz. 200,000oz. 06/07/2023 0oz.
Cash Cost: $1,000 $1,000 06/07/2023 $0
Extra Operating Cost: $500 $500 06/07/2023 $0
SILVER 06/07/2023
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 06/07/2023 0.00M
Measured & Indicated: n/a n/a 06/07/2023 0.00M
Inferred: n/a n/a 06/07/2023 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 06/07/2023 0.00M
Measured & Indicated: n/a n/a 06/07/2023 0.00M
Inferred: n/a n/a 06/07/2023 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 06/07/2023 $0.00
Extra Operating Cost: n/a n/a 06/07/2023 $0.00
Average Grade: n/a n/a 06/07/2023 n/a
Recovery Rate: n/a n/a 06/07/2023 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 06/07/2023 0.00M
Annual Production: n/a n/a 06/07/2023 n/a
Cash Cost: n/a n/a 06/07/2023 n/a
Extra Operating Cost: n/a n/a 06/07/2023 n/a

Property

Last Analysis Data  (06/07/2023)
Stage Name Owned Au Ag Cu Notes
Dev Valentine Lake 100% show
3 million oz and growing. Large 10 mile trend on 60,000 acres.

Moving towards development.

Open Pit and Underground.
Exp Baie Verte 100% n/a
Exp Finger Pond 100% n/a
Exp Bonanza Mine 100% show
Past producing high grade gold mine.
Total Land Package Size (ha): 26,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Valentine Lake 100% show
3 million oz and growing. Large 10 mile trend on 60,000 acres.

Moving towards development.

Open Pit and Underground.
Exp Baie Verte 100% n/a
Exp Finger Pond 100% n/a
Exp Bonanza Mine 100% show
Past producing high grade gold mine.
Total Land Package Size (ha): 26,000  

Profitability (by resource)

Proven &
Probable		 06/07/2023
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.): 2.70M 2.70M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 8.86M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.54M 2.54M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 8.33M
Maximum Profit (Gold): $1,116.21M $1,289.30M n/a $173.09M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,116.21M $1,289.30M n/a $173.09M
Max Profit / Current MCap: 4.548 4.507 n/a -0.040
Max Profit Per Share (Gold): $2.54 $2.55 n/a $0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.54 $2.55 n/a $0.01
Total Free Profit Per Share: $1.79 $1.78 n/a $-0.01
FD MCap / Gold Eq.: $96.71 $112.71 n/a $16.00
FD MCap / Silver Eq.: $1.17 $1.31 n/a $0.14
FD MCap / Per Metal
as % Spot Price:		 4.99% 5.61% n/a 0.63%
Measured &
Indicated		 06/07/2023
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.): 4.00M 4.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 13.13M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.52M 3.52M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 11.54M
Maximum Profit (Gold): $1,546.16M $1,785.92M n/a $239.76M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,546.16M $1,785.92M n/a $239.76M
Max Profit / Current MCap: 6.299 6.243 n/a -0.056
Max Profit Per Share (Gold): $3.52 $3.54 n/a $0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.52 $3.54 n/a $0.01
Total Free Profit Per Share: $2.77 $2.77 n/a $-0.01
FD MCap / Gold Eq.: $69.82 $81.37 n/a $11.55
FD MCap / Silver Eq.: $0.84 $0.94 n/a $0.10
FD MCap / Per Metal
as % Spot Price:		 3.60% 4.05% n/a 0.45%

Reserves &
Resources		 06/07/2023
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.): 5.00M 5.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 16.41M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.99M 3.99M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 13.08M
Maximum Profit (Gold): $1,752.87M $2,024.68M n/a $271.82M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,752.87M $2,024.68M n/a $271.82M
Max Profit / Current MCap: 7.141 7.078 n/a -0.064
Max Profit Per Share (Gold): $3.99 $4.01 n/a $0.02
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.99 $4.01 n/a $0.02
Total Free Profit Per Share: $3.24 $3.24 n/a $0.00
FD MCap / Gold Eq.: $61.59 $71.77 n/a $10.19
FD MCap / Silver Eq.: $0.74 $0.83 n/a $0.09
FD MCap / Per Metal
as % Spot Price:		 3.17% 3.57% n/a 0.40%

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.     ×