Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 per year  -   Click Here

Maple Gold Mines Ltd

www: www.maplegoldmines.com   email: santhony@maplegoldmines.com
Category: Junior: Project Generator
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
CVE:MGM CAD
OTCMKTS:MGMLF USD

Description

Maple Gold Mines Ltd are a gold focused junior, project generator with one exploration property in Canada. They have approximately 5Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~C$179.12M which is a rise of roughly 83% over the last five months. As of 12/12/2025 they have no debt and ~C$13.77M cash. They have 70M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

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

General Details

Financial 12/12/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $98.06M $179.12M 04/14/2026
MCap (OS): $81.06M $156.90M 04/14/2026
Total Assets: $14.53M $14.49M 12/12/2025
Total Liabilities: $1.74M $1.74M 12/12/2025
Current Assets: $13.80M $13.77M 12/12/2025
Current Liabilities: $1.60M $1.59M 12/12/2025
Total Debt: $0.00M $0.00M 12/12/2025
Cash: $13.80M $13.77M 12/12/2025
Debt (Net): $-13.80M $-13.77M
Enterprise Value: $84.26M $165.36M
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: 12/12/2025
Misc 12/12/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 62,000,000 70,072,614 04/14/2026
Shares (FD): 75,000,000 80,000,000 04/14/2026
Insider Ownership: 25% 25% 04/27/2026
Dividend (Annual): n/a n/a 04/27/2026
Company Type: Mostly Gold Mostly Gold never
Group: Explorer Explorer never
Production ETA: n/a 01/01/2031 12/12/2025
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 12/12/2025
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 12/12/2025
Development Phase: PEA Released PEA Released 12/12/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 2
PG/Explorer: Average Project
 2
PG/Explorer: Average Project
 12/12/2025
Cash Flow Multiple: none none 12/12/2025

Resource Data

GOLD 12/12/2025
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 12/12/2025
Measured & Indicated: 0.50M 1.00M 04/27/2026
Inferred: 2.50M 4.00M 04/27/2026
Reserves & Resources: 3.00M 5.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/12/2025
Measured & Indicated: 0.34M 0.68M 04/27/2026
Inferred: 1.06M 1.70M 04/27/2026
Reserves & Resources: 1.40M 2.38M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: $750 $750 12/12/2025
Extra Operating Cost: $350 $350 12/12/2025
Total: $1,100 $1,100 12/12/2025
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): n/a n/a
EV / Production (AuEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 12/12/2025
Open Pit (Avg): n/a 1.00 g/t 12/12/2025
Recovery Rate: (CG)  85.00% (CG)  85.00% 04/27/2026
F
U
T
U
R
E		 Proven & Probable: 4.00M 4.00M 12/12/2025
Annual Production: n/a n/a 12/12/2025
Cash Cost: n/a n/a 12/12/2025
Extra Operating Cost: n/a n/a 12/12/2025
SILVER 12/12/2025
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 12/12/2025
Measured & Indicated: n/a n/a 12/12/2025
Inferred: n/a n/a 12/12/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/12/2025
Measured & Indicated: n/a n/a 12/12/2025
Inferred: n/a n/a 12/12/2025
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 12/12/2025
Extra Operating Cost: n/a n/a 12/12/2025
Total: n/a n/a 12/12/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): n/a n/a
EV / Production (AgEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 12/12/2025
Open Pit (Avg): n/a n/a 12/12/2025
Recovery Rate: n/a n/a 12/12/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/12/2025
Annual Production: n/a n/a 12/12/2025
Cash Cost: n/a n/a 12/12/2025
Extra Operating Cost: n/a n/a 12/12/2025

Property

Last Analysis Data  (12/12/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Douay-Joutel
100 show
PEA released in 2014.
Update needed.

3M oz at 1 gpt.

Size: 40,000 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Douay-Joutel
100 show
PEA released in 2014.
Update needed.

3M oz at 1 gpt.

Size: 40,000 ha

Profitability (by resource)

Proven &
Probable		 12/12/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
EV / Gold Eq.: n/a n/a n/a
EV / Silver Eq.: n/a n/a n/a
EV / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 12/12/2025
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.): 0.50M 1.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.34M 0.68M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,084.46M $2,359.04M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,084.46M $2,359.04M n/a
Max Profit / Current MCap: 11.059 13.170 n/a
Max Profit Per Share (Gold): $14.46 $29.49 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $14.46 $29.49 n/a
Total Free Profit Per Share: $12.66 $26.40 n/a
FD MCap / Gold Eq.: $288.41 $263.42 n/a
FD MCap / Silver Eq.: $4.12 $4.50 n/a
FD MCap / Per Metal
as % Spot Price:		 6.72% 5.77% n/a
EV / Gold Eq.: $247.82 $243.17 n/a
EV / Silver Eq.: $3.54 $4.16 n/a
EV / Per Metal
as % Spot Price:		 5.78% 5.32% n/a

Reserves &
Resources		 12/12/2025
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 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.: 1.40M 2.38M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $4,473.41M $8,256.65M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $4,473.41M $8,256.65M n/a
Max Profit / Current MCap: 45.620 46.094 n/a
Max Profit Per Share (Gold): $59.65 $103.21 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $59.65 $103.21 n/a
Total Free Profit Per Share: $57.85 $100.12 n/a
FD MCap / Gold Eq.: $69.92 $75.26 n/a
FD MCap / Silver Eq.: $1.00 $1.29 n/a
FD MCap / Per Metal
as % Spot Price:		 1.63% 1.65% n/a
EV / Gold Eq.: $60.08 $69.48 n/a
EV / Silver Eq.: $0.86 $1.19 n/a
EV / Per Metal
as % Spot Price:		 1.40% 1.52% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults