Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
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$258.23M which is a fall of roughly 27% over the last twelve months. As of 06/06/2022 they have ~C$175M debt and ~C$98.94M cash. They have 393M 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
Item
Value
Value
Updated
MCap (FD):
$355.89M
$258.23M
01/25/2023
Total Assets:
$199.00M
$186.14M
06/06/2022
Total Liabilities:
$199.00M
$186.14M
06/06/2022
Current Assets:
$58.11M
$54.35M
06/06/2022
Current Liabilities:
$7.96M
$7.45M
06/06/2022
Total Debt:
$187.06M
$174.98M
06/06/2022
Cash:
$58.11M
$98.94M
04/13/2023
Enterprise Value:
$484.84M
$334.27M
08/04/1980
Cash Flow:
$0.00M
$0.00M
never
Cash Flow Multiple:
0.00
0.00
never
Net Debt to Cash Flow Ratio:
n/a
n/a
never
Finance within 1 year:
No
Yes
04/13/2023
Misc
06/06/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
255,000,000
393,000,000
01/25/2023
Shares (FD):
263,000,000
439,000,000
01/25/2023
Insider Ownership:
n/a
25%
05/24/2023
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
03/01/2025
06/06/2022
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
06/06/2022
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
06/06/2022
Initial CapEx (Outstanding):
$240.00M67.44% of MCap
$350.00M135.54% of MCap
12/07/2022
Funding Option:
n/a
(guess) Debt Financing
06/06/2022
Documentation:
none
FS
05/24/2023
Future MCap Modifier:
0.15Developer: Strong Path to Production
0.15Developer: Strong Path to Production
04/24/2023
Cash Flow Multiplier:
5
6
04/17/2023
Resource Data
GOLD
06/06/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
2.00M
2.70M
12/07/2022
Measured & Indicated:
3.00M
4.00M
07/06/2022
Inferred:
1.50M
1.00M
07/06/2022
Reserves & Resources:
4.50M
5.00M
never
P L A U S I B L E
Proven & Probable:
1.88M
2.54M
12/07/2022
Measured & Indicated:
2.63M
3.52M
07/06/2022
Inferred:
0.71M
0.47M
07/06/2022
Reserves & Resources:
3.34M
3.99M
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
06/06/2022
Extra Operating Cost:
n/a
n/a
06/06/2022
Average Grade:
1.50 g/t
1.50 g/t
06/06/2022
Recovery Rate:
(CG) 94.00%
(CG) 94.00%
05/24/2023
F U T U R E
Proven & Probable:
4.00M
4.00M
06/06/2022
Annual Production:
200,000oz.
200,000oz.
06/06/2022
Cash Cost:
$800
$1,000
04/17/2023
Extra Operating Cost:
$450
$500
04/17/2023
SILVER
06/06/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
n/a
n/a
06/06/2022
Measured & Indicated:
n/a
n/a
06/06/2022
Inferred:
n/a
n/a
06/06/2022
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
06/06/2022
Measured & Indicated:
n/a
n/a
06/06/2022
Inferred:
n/a
n/a
06/06/2022
Reserves & Resources:
n/a
n/a
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
06/06/2022
Extra Operating Cost:
n/a
n/a
06/06/2022
Average Grade:
n/a
n/a
06/06/2022
Recovery Rate:
n/a
n/a
06/06/2022
F U T U R E
Proven & Probable:
n/a
n/a
06/06/2022
Annual Production:
n/a
n/a
06/06/2022
Cash Cost:
n/a
n/a
06/06/2022
Extra Operating Cost:
n/a
n/a
06/06/2022
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
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
06/06/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
100.00%
100.00%
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
2.00M
2.70M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
1.88M
2.54M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$1,105.82M
$1,135.25M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$1,105.82M
$1,135.25M
n/a
Max Profit / Current MCap:
3.107
4.396
n/a
Max Profit Per Share (Gold):
$4.20
$2.59
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$4.20
$2.59
n/a
Total Free Profit Per Share:
$2.50
$1.80
n/a
FD MCap / Gold Eq.:
$189.30
$101.74
n/a
FD MCap / Silver Eq.:
$2.26
$1.23
n/a
FD MCap / Per Metal as % Spot Price:
10.30%
5.22%
n/a
Measured & Indicated
06/06/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
100.00%
100.00%
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
3.00M
4.00M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
2.63M
3.52M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$1,548.14M
$1,572.53M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$1,548.14M
$1,572.53M
n/a
Max Profit / Current MCap:
4.350
6.090
n/a
Max Profit Per Share (Gold):
$5.89
$3.58
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$5.89
$3.58
n/a
Total Free Profit Per Share:
$4.19
$2.79
n/a
FD MCap / Gold Eq.:
$135.22
$73.45
n/a
FD MCap / Silver Eq.:
$1.61
$0.89
n/a
FD MCap / Per Metal as % Spot Price:
7.36%
3.77%
n/a
Reserves & Resources
06/06/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
100.00%
100.00%
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
4.50M
5.00M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
3.34M
3.99M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$1,962.82M
$1,782.76M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$1,962.82M
$1,782.76M
n/a
Max Profit / Current MCap:
5.515
6.904
n/a
Max Profit Per Share (Gold):
$7.46
$4.06
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$7.46
$4.06
n/a
Total Free Profit Per Share:
$5.76
$3.27
n/a
FD MCap / Gold Eq.:
$106.65
$64.79
n/a
FD MCap / Silver Eq.:
$1.27
$0.78
n/a
FD MCap / Per Metal as % Spot Price:
5.80%
3.33%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
06/06/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
CAD 0.7960
CAD 0.7446
06/03/2023
Spot Gold:
$1,838.20
$1,947.30
06/03/2023
Spot Silver:
$21.95
$23.59
06/03/2023
Gold:Silver Ratio:
83.74
82.55
06/03/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: