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
Calculated using the site's default values.  Re-calculate using:

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.

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

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): $240.00M
67.44% of MCap		 $350.00M
135.54% of MCap 		12/07/2022
Funding Option: n/a (guess)  Debt Financing 06/06/2022
Documentation: none FS 05/24/2023
Future MCap Modifier: 0.15
Developer: Strong Path to Production
 0.15
Developer: 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 Name Owned Au Ag Cu Notes
Exp Baie Verte 100% n/a
Exp Finger Pond 100% n/a
Exp 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 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		 06/06/2022
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)

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.     ×