Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
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.
Quick Links
Login to access
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):
$350.00M142.59% of MCap
$350.00M122.35% 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:
0.15Developer: Strong Path to Production
0.15Developer: 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
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
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
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
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
Development
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
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
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
06/07/2023 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)
Defaults
Defaults
06/07/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7455
CAD 0.7357
12/08/2023
Spot Gold:
$1,939.80
$2,008.00
12/08/2023
$68.20
Spot Silver:
$23.41
$23.31
12/08/2023
$-0.10
Gold:Silver Ratio:
82.86
86.14
12/08/2023
3.28
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
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%
Follow us on: