Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
OTCMKTS:MGDPF
USD
TSE:MOZ
CAD
Description
Marathon Gold Corp are a gold focused junior, late stage development company with four exploration properties in Canada and USA. 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$422.07M which is a rise of roughly 19% over the last two months. As of 06/06/2022 they have ~C$184M debt and ~C$57.15M cash. They have 255M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
06/06/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$355.89M
$422.07M
06/06/2022
$66.19M
Total Assets:
$199.00M
$195.71M
06/06/2022
$-3.29M
Total Liabilities:
$199.00M
$195.71M
06/06/2022
$-3.29M
Current Assets:
$58.11M
$57.15M
06/06/2022
$-0.96M
Current Liabilities:
$7.96M
$7.83M
06/06/2022
$-0.13M
Total Debt:
$187.06M
$183.97M
06/06/2022
$-3.09M
Cash:
$58.11M
$57.15M
06/06/2022
$-0.96M
Enterprise Value:
$484.84M
$548.89M
05/24/1987
$64.06M
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:
No
No
06/06/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
06/06/2022
0.00%
Misc
06/06/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
255,000,000
255,000,000
06/06/2022
0
Shares (FD):
263,000,000
263,000,000
06/06/2022
0
Insider Ownership:
n/a
25%
07/06/2022
25%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
09/01/2024
06/06/2022
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
06/06/2022
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
06/06/2022
0
Initial CapEx (Outstanding):
$240.00M67.44% of Mkt.Cap
$240.00M56.86% of Mkt.Cap
06/06/2022
$0.00M
Funding Option:
n/a
(guess) Debt Financing
06/06/2022
n/a
Documentation:
none
PEA
07/06/2022
n/a
Value Adjustment:
none
none
never
0%
Resource Data
GOLD
06/06/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
2.00M
2.00M
06/06/2022
0.00M
Measured & Indicated:
3.00M
4.00M
07/06/2022
1.00M
Inferred:
1.50M
1.00M
07/06/2022
-0.50M
Reserves & Resources:
4.50M
5.00M
never
0.50M
P L A U S I B L E
Proven & Probable:
1.88M
1.88M
06/06/2022
0.00M
Measured & Indicated:
2.63M
3.38M
07/06/2022
0.75M
Inferred:
0.71M
0.47M
07/06/2022
-0.24M
Reserves & Resources:
3.34M
3.85M
never
0.52M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
06/06/2022
$0.00
Extra Operating Cost:
n/a
n/a
06/06/2022
$0.00
Average Grade:
1.50 g/t
1.50 g/t
06/06/2022
n/a
Recovery Rate:
(CG) 94.00%
(CG) 94.00%
07/06/2022
0.00%
F U T U R E
Proven & Probable:
4.00M
4.00M
06/06/2022
0.00M
Annual Production:
200,000oz.
200,000oz.
06/06/2022
0oz.
Cash Cost:
$800
$800
06/06/2022
$0
Extra Operating Cost:
$450
$450
06/06/2022
$0
SILVER
06/06/2022 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
06/06/2022
0.00M
Measured & Indicated:
n/a
n/a
06/06/2022
0.00M
Inferred:
n/a
n/a
06/06/2022
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
06/06/2022
0.00M
Measured & Indicated:
n/a
n/a
06/06/2022
0.00M
Inferred:
n/a
n/a
06/06/2022
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
06/06/2022
$0.00
Extra Operating Cost:
n/a
n/a
06/06/2022
$0.00
Average Grade:
n/a
n/a
06/06/2022
n/a
Recovery Rate:
n/a
n/a
06/06/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
06/06/2022
0.00M
Annual Production:
n/a
n/a
06/06/2022
n/a
Cash Cost:
n/a
n/a
06/06/2022
n/a
Extra Operating Cost:
n/a
n/a
06/06/2022
n/a
Property
Last Analysis Data (06/06/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Pine Cove , Canada
Baie Verte
100%
n/a
n/a
n/a
Exploration
Newfoundland , Canada
Finger Pond
100%
n/a
n/a
n/a
Exploration
Newfoundland , Canada
Valentine Lake
100%
26,000
Both
show
3 million oz and growing. Large 10 mile trend on 60,000 acres.
Moving towards development.
Open Pit and Underground.
Exploration
Oregon , USA
Bonanza Mine
100%
n/a
Underground
show
Past producing high grade gold mine.
Total Land Package Size (ha):
26,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Pine Cove , Canada
Baie Verte
100%
n/a
n/a
n/a
Exploration
Newfoundland , Canada
Finger Pond
100%
n/a
n/a
n/a
Exploration
Newfoundland , Canada
Valentine Lake
100%
26,000
Both
show
3 million oz and growing. Large 10 mile trend on 60,000 acres.
Moving towards development.
Open Pit and Underground.
Exploration
Oregon , USA
Bonanza Mine
100%
n/a
Underground
show
Past producing high grade gold mine.
Total Land Package Size (ha):
26,000
Profitability (by resource)
Proven & Probable
06/06/2022 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.):
2.00M
2.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
3.01M
P L A U S I B L E
Gold Eq. Oz.:
1.88M
1.88M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
2.83M
Maximum Profit (Gold):
$774.07M
$773.81M
n/a
$-0.26M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$774.07M
$773.81M
n/a
$-0.26M
Max Profit / Current MCap:
2.175
1.833
n/a
-0.342
Max Profit Per Share (Gold):
$2.94
$2.94
n/a
$0.00
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$2.94
$2.94
n/a
$0.00
Total Free Profit Per Share:
$1.24
$0.89
n/a
$-0.35
FD Mkt. Cap / Gold Eq.:
$189.30
$224.51
n/a
$35.20
FD Mkt. Cap / Silver Eq.:
$2.26
$2.63
n/a
$0.37
FD Mkt. Cap / Per Metal as % Spot Price:
10.30%
12.21%
n/a
1.92%
Measured & Indicated
06/06/2022 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.):
3.00M
4.00M
n/a
1.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
89.77M
P L A U S I B L E
Gold Eq. Oz.:
2.63M
3.38M
n/a
0.75M
Silver Eq. Oz.:
n/a
n/a
n/a
68.07M
Maximum Profit (Gold):
$1,083.70M
$1,392.85M
n/a
$309.15M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,083.70M
$1,392.85M
n/a
$309.15M
Max Profit / Current MCap:
3.045
3.300
n/a
0.255
Max Profit Per Share (Gold):
$4.12
$5.30
n/a
$1.18
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$4.12
$5.30
n/a
$1.18
Total Free Profit Per Share:
$2.42
$3.25
n/a
$0.83
FD Mkt. Cap / Gold Eq.:
$135.22
$124.73
n/a
$-10.49
FD Mkt. Cap / Silver Eq.:
$1.61
$1.46
n/a
$-0.15
FD Mkt. Cap / Per Metal as % Spot Price:
7.36%
6.79%
n/a
-0.57%
Reserves & Resources
06/06/2022 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.):
4.50M
5.00M
n/a
0.50M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
49.40M
P L A U S I B L E
Gold Eq. Oz.:
3.34M
3.85M
n/a
0.52M
Silver Eq. Oz.:
n/a
n/a
n/a
49.10M
Maximum Profit (Gold):
$1,373.98M
$1,586.31M
n/a
$212.33M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,373.98M
$1,586.31M
n/a
$212.33M
Max Profit / Current MCap:
3.861
3.758
n/a
-0.102
Max Profit Per Share (Gold):
$5.22
$6.03
n/a
$0.81
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$5.22
$6.03
n/a
$0.81
Total Free Profit Per Share:
$3.52
$3.98
n/a
$0.46
FD Mkt. Cap / Gold Eq.:
$106.65
$109.52
n/a
$2.87
FD Mkt. Cap / Silver Eq.:
$1.27
$1.28
n/a
$0.01
FD Mkt. Cap / Per Metal as % Spot Price:
5.80%
5.96%
n/a
0.16%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
06/06/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7960
CAD 0.7828
08/13/2022
Spot Gold:
$1,838.20
$1,838.00
08/13/2022
$-0.20
Spot Silver:
$21.95
$21.56
08/13/2022
$-0.39
Gold:Silver Ratio:
83.74
85.25
08/13/2022
1.51
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: