Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Marathon Gold Corp
www: www.marathon-gold.com     email: chaldane@marathon-gold.com

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 3.2Moz. of gold in the reserves and resources category of which 2.1Moz. are in the measured and indicated category. They have a market capitalisation of ~C$128.51M which is a rise of roughly 25% over the last seven months. As of 10/29/2018 they have no debt and ~C$7.44M cash. They have 159M 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 10/29/2018
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $102.59M $128.51M 10/29/2018 $25.91M
Total Assets: $68.57M $65.48M 10/29/2018 $-3.09M
Total Liabilities: $3.66M $3.50M 10/29/2018 $-0.17M
Current Assets: $7.79M $7.44M 10/29/2018 $-0.35M
Current Liabilities: $1.17M $1.12M 10/29/2018 $-0.05M
Total Debt: $0.00M $0.00M 10/29/2018 $0.00M
Cash: $7.79M $7.44M 10/29/2018 $-0.35M
Enterprise Value: $94.80M $121.07M 11/02/1973 $26.27M
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 10/29/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 10/29/2018 0.00%
Misc 10/29/2018
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 159,000,000 159,000,000 10/29/2018 0
Shares (FD): 171,000,000 171,000,000 10/29/2018 0
Insider Ownership: n/a 50% 10/28/2018 50%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2022 10/29/2018 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 10/29/2018 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 10/29/2018 0
Initial CapEx (Outstanding): $380.00M
370.39% of Mkt.Cap		 $380.00M
295.7% of Mkt.Cap 		10/29/2018 $0.00M
Funding Option: n/a n/a 10/29/2018 n/a
Documentation: none PEA 10/28/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 10/29/2018
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 10/29/2018 0.00M
Measured & Indicated: 2.10M 2.10M 10/29/2018 0.00M
Inferred: 1.10M 1.10M 10/29/2018 0.00M
Reserves & Resources: 3.20M 3.20M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 10/29/2018 0.00M
Measured & Indicated: 1.51M 1.51M 10/29/2018 0.00M
Inferred: 0.50M 0.50M 10/29/2018 0.00M
Reserves & Resources: 2.01M 2.01M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 10/29/2018 $0.00
Extra Operating Cost: n/a n/a 10/29/2018 $0.00
Average Grade: 2.00 g/t 2.00 g/t 10/29/2018 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 10/29/2018 0.00%
F
U
T
U
R
E		 Proven & Probable: 3.00M 3.00M 10/29/2018 0.00M
Annual Production: 200,000oz. 200,000oz. 10/29/2018 0oz.
Cash Cost: $600 $600 10/29/2018 $0
Extra Operating Cost: $400 $400 10/29/2018 $0
SILVER 10/29/2018
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 10/29/2018 0.00M
Measured & Indicated: n/a n/a 10/29/2018 0.00M
Inferred: n/a n/a 10/29/2018 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 10/29/2018 0.00M
Measured & Indicated: n/a n/a 10/29/2018 0.00M
Inferred: n/a n/a 10/29/2018 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 10/29/2018 $0.00
Extra Operating Cost: n/a n/a 10/29/2018 $0.00
Average Grade: n/a n/a 10/29/2018 n/a
Recovery Rate: n/a n/a 10/29/2018 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 10/29/2018 0.00M
Annual Production: n/a n/a 10/29/2018 n/a
Cash Cost: n/a n/a 10/29/2018 n/a
Extra Operating Cost: n/a n/a 10/29/2018 n/a

Property

Last Analysis Data  (10/29/2018)
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		 10/29/2018
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		 10/29/2018
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.): 2.10M 2.10M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 8.33M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.51M 1.51M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 6.00M
Maximum Profit (Gold): $246.71M $301.64M n/a $54.93M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $246.71M $301.64M n/a $54.93M
Max Profit / Current MCap: 2.405 2.347 n/a -0.057
Max Profit Per Share (Gold): $1.44 $1.76 n/a $0.32
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.44 $1.76 n/a $0.32
Total Free Profit Per Share: $0.67 $0.75 n/a $0.08
FD Mkt. Cap / Gold Eq.: $67.85 $84.99 n/a $17.14
FD Mkt. Cap / Silver Eq.: $0.81 $0.96 n/a $0.16
FD Mkt. Cap / Per Metal
as % Spot Price:		 5.50% 6.61% n/a 1.11%

Reserves &
Resources		 10/29/2018
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.): 3.20M 3.20M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 12.69M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.01M 2.01M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 7.96M
Maximum Profit (Gold): $327.48M $400.40M n/a $72.91M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $327.48M $400.40M n/a $72.91M
Max Profit / Current MCap: 3.192 3.116 n/a -0.076
Max Profit Per Share (Gold): $1.92 $2.34 n/a $0.43
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.92 $2.34 n/a $0.43
Total Free Profit Per Share: $1.15 $1.33 n/a $0.19
FD Mkt. Cap / Gold Eq.: $51.12 $64.03 n/a $12.91
FD Mkt. Cap / Silver Eq.: $0.61 $0.73 n/a $0.12
FD Mkt. Cap / Per Metal
as % Spot Price:		 4.15% 4.98% n/a 0.84%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.