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

Marathon Gold Corp

www: www.marathon-gold.com   email: chaldane@marathon-gold.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
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 4Moz. of gold in the reserves and resources category of which 3Moz. are in the measured and indicated category. They have a market capitalisation of ~C$422.69M which is a rise of roughly 55% over the last four months. As of 06/01/2020 they have no debt and ~C$41.01M cash. They have 202M 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 06/01/2020
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $272.54M $422.69M 06/01/2020 $150.15M
Total Assets: $73.29M $75.94M 06/01/2020 $2.64M
Total Liabilities: $1.17M $1.21M 06/01/2020 $0.04M
Current Assets: $39.58M $41.01M 06/01/2020 $1.43M
Current Liabilities: $1.17M $1.21M 06/01/2020 $0.04M
Total Debt: $0.00M $0.00M 06/01/2020 $0.00M
Cash: $39.58M $41.01M 06/01/2020 $1.43M
Enterprise Value: $232.96M $381.68M 02/04/1982 $148.72M
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 06/01/2020 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 06/01/2020 0.00%
Misc 06/01/2020
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 202,113,000 202,113,000 06/01/2020 0
Shares (FD): 224,000,000 224,000,000 06/01/2020 0
Insider Ownership: n/a 25% 06/30/2020 25%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2023 06/01/2020 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 06/01/2020 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 06/01/2020 0
Initial CapEx (Outstanding): $205.00M
75.22% of Mkt.Cap		 $205.00M
48.5% of Mkt.Cap 		06/01/2020 $0.00M
Funding Option: n/a n/a 06/01/2020 n/a
Documentation: none PEA 06/30/2020 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 06/01/2020
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 1.90M 1.90M 06/01/2020 0.00M
Measured & Indicated: 3.00M 3.00M 06/01/2020 0.00M
Inferred: 1.00M 1.00M 06/01/2020 0.00M
Reserves & Resources: 4.00M 4.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.81M 1.81M 06/01/2020 0.00M
Measured & Indicated: 2.64M 2.64M 06/01/2020 0.00M
Inferred: 0.48M 0.48M 06/01/2020 0.00M
Reserves & Resources: 3.12M 3.12M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 06/01/2020 $0.00
Extra Operating Cost: n/a n/a 06/01/2020 $0.00
Average Grade: 1.80 g/t 1.80 g/t 06/01/2020 n/a
Recovery Rate: (CG)  95.00% (CG)  95.00% 06/30/2020 0.00%
F
U
T
U
R
E		 Proven & Probable: 3.50M 3.50M 06/01/2020 0.00M
Annual Production: 200,000oz. 200,000oz. 06/01/2020 0oz.
Cash Cost: $650 $650 06/01/2020 $0
Extra Operating Cost: $400 $400 06/01/2020 $0
SILVER 06/01/2020
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 06/01/2020 0.00M
Measured & Indicated: n/a n/a 06/01/2020 0.00M
Inferred: n/a n/a 06/01/2020 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 06/01/2020 0.00M
Measured & Indicated: n/a n/a 06/01/2020 0.00M
Inferred: n/a n/a 06/01/2020 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 06/01/2020 $0.00
Extra Operating Cost: n/a n/a 06/01/2020 $0.00
Average Grade: n/a n/a 06/01/2020 n/a
Recovery Rate: n/a n/a 06/01/2020 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 06/01/2020 0.00M
Annual Production: n/a n/a 06/01/2020 n/a
Cash Cost: n/a n/a 06/01/2020 n/a
Extra Operating Cost: n/a n/a 06/01/2020 n/a

Property

Last Analysis Data  (06/01/2020)
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		 06/01/2020
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.): 1.90M 1.90M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -42.87M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.81M 1.81M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -40.72M
Maximum Profit (Gold): $874.09M $1,139.68M n/a $265.59M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $874.09M $1,139.68M n/a $265.59M
Max Profit / Current MCap: 3.207 2.696 n/a -0.511
Max Profit Per Share (Gold): $3.90 $5.09 n/a $1.19
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.90 $5.09 n/a $1.19
Total Free Profit Per Share: $2.24 $2.60 n/a $0.36
FD Mkt. Cap / Gold Eq.: $150.99 $234.18 n/a $83.19
FD Mkt. Cap / Silver Eq.: $1.59 $3.22 n/a $1.64
FD Mkt. Cap / Per Metal
as % Spot Price:		 8.67% 12.00% n/a 3.33%
Measured &
Indicated		 06/01/2020
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 3.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -67.68M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.64M 2.64M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -59.58M
Maximum Profit (Gold): $1,278.93M $1,667.53M n/a $388.60M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,278.93M $1,667.53M n/a $388.60M
Max Profit / Current MCap: 4.693 3.945 n/a -0.748
Max Profit Per Share (Gold): $5.71 $7.44 n/a $1.73
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $5.71 $7.44 n/a $1.73
Total Free Profit Per Share: $4.05 $4.96 n/a $0.91
FD Mkt. Cap / Gold Eq.: $103.20 $160.05 n/a $56.85
FD Mkt. Cap / Silver Eq.: $1.08 $2.20 n/a $1.12
FD Mkt. Cap / Per Metal
as % Spot Price:		 5.92% 8.20% n/a 2.27%

Reserves &
Resources		 06/01/2020
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 -90.25M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.12M 3.12M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -70.30M
Maximum Profit (Gold): $1,508.95M $1,967.44M n/a $458.49M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,508.95M $1,967.44M n/a $458.49M
Max Profit / Current MCap: 5.537 4.655 n/a -0.882
Max Profit Per Share (Gold): $6.74 $8.78 n/a $2.05
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $6.74 $8.78 n/a $2.05
Total Free Profit Per Share: $5.08 $6.30 n/a $1.22
FD Mkt. Cap / Gold Eq.: $87.46 $135.65 n/a $48.19
FD Mkt. Cap / Silver Eq.: $0.92 $1.87 n/a $0.95
FD Mkt. Cap / Per Metal
as % Spot Price:		 5.02% 6.95% n/a 1.93%

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.