Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
CVE:MFG
CAD
Description
Mayfair Gold Corp are a gold focused junior, late stage development company with one mine in development in Canada. They have approximately 3.5Moz. 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$96.5M which is a rise of roughly 15% over the last eight months. As of 06/15/2022 they have no debt and ~C$3.74M cash. They have 81M shares outstanding and trade on the Canadian Venture Exchange.
Quick Links
Login to access
General Details
Financial
06/15/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$83.78M
$96.50M
06/15/2022
$12.72M
Total Assets:
$4.64M
$4.49M
06/15/2022
$-0.15M
Total Liabilities:
$0.15M
$0.15M
06/15/2022
$-0.01M
Current Assets:
$3.87M
$3.74M
06/15/2022
$-0.13M
Current Liabilities:
$0.15M
$0.15M
06/15/2022
$-0.01M
Total Debt:
$0.00M
$0.00M
06/15/2022
$0.00M
Cash:
$3.87M
$3.74M
06/15/2022
$-0.13M
Enterprise Value:
$79.92M
$92.76M
12/09/1972
$12.85M
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:
06/15/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
06/15/2022
0.00%
Misc
06/15/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
81,000,000
81,000,000
06/15/2022
0
Shares (FD):
86,000,000
86,000,000
06/15/2022
0
Insider Ownership:
n/a
30%
10/18/2022
30%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2026
06/15/2022
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
06/15/2022
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
06/15/2022
0
Initial CapEx (Outstanding):
n/a
n/a
06/15/2022
n/a
Funding Option:
n/a
n/a
06/15/2022
n/a
Documentation:
none
none
10/18/2022
n/a
Value Adjustment:
-35%
-35%
never
0%
Resource Data
GOLD
06/15/2022 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
06/15/2022
0.00M
Measured & Indicated:
2.00M
3.00M
10/18/2022
1.00M
Inferred:
0.50M
0.50M
10/18/2022
0.00M
Reserves & Resources:
2.50M
3.50M
never
1.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
06/15/2022
0.00M
Measured & Indicated:
1.28M
1.92M
10/18/2022
0.64M
Inferred:
0.20M
0.20M
10/18/2022
0.00M
Reserves & Resources:
1.48M
2.12M
never
0.64M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
06/15/2022
$50.00
Extra Operating Cost:
n/a
n/a
06/15/2022
$0.00
Average Grade:
0.90 g/t
0.90 g/t
06/15/2022
n/a
Recovery Rate:
(CG) 80.00%
(CG) 80.00%
10/18/2022
0.00%
F U T U R E
Proven & Probable:
2.00M
3.00M
10/18/2022
1.00M
Annual Production:
80,000oz.
150,000oz.
10/18/2022
70,000oz.
Cash Cost:
$850
$900
10/18/2022
$50
Extra Operating Cost:
$500
$500
06/15/2022
$0
SILVER
06/15/2022 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
06/15/2022
0.00M
Measured & Indicated:
n/a
n/a
06/15/2022
0.00M
Inferred:
n/a
n/a
06/15/2022
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
06/15/2022
0.00M
Measured & Indicated:
n/a
n/a
06/15/2022
0.00M
Inferred:
n/a
n/a
06/15/2022
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
06/15/2022
$0.00
Extra Operating Cost:
n/a
n/a
06/15/2022
$0.00
Average Grade:
n/a
n/a
06/15/2022
n/a
Recovery Rate:
n/a
n/a
06/15/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
06/15/2022
0.00M
Annual Production:
n/a
n/a
06/15/2022
n/a
Cash Cost:
n/a
n/a
06/15/2022
n/a
Extra Operating Cost:
n/a
n/a
06/15/2022
n/a
Property
Last Analysis Data (06/15/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Ontario , Canada
Fenn-Gib
100% (guess)
5,000
Both
show
2 million oz op (.9 gpt)
Exploration to add ounces both OP/UG
Total Land Package Size (ha):
5,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Ontario , Canada
Fenn-Gib
100% (guess)
5,000
Both
show
2 million oz op (.9 gpt)
Exploration to add ounces both OP/UG
Total Land Package Size (ha):
5,000
Profitability (by resource)
Proven & Probable
06/15/2022 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
06/15/2022 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.):
2.00M
3.00M
n/a
1.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
78.57M
P L A U S I B L E
Gold Eq. Oz.:
1.28M
1.92M
n/a
0.64M
Silver Eq. Oz.:
n/a
n/a
n/a
50.29M
Maximum Profit (Gold):
$271.17M
$405.53M
n/a
$134.36M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$271.17M
$405.53M
n/a
$134.36M
Max Profit / Current MCap:
3.237
4.202
n/a
0.966
Max Profit Per Share (Gold):
$3.15
$4.72
n/a
$1.56
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$3.15
$4.72
n/a
$1.56
Total Free Profit Per Share:
$1.89
$3.22
n/a
$1.32
FD Mkt. Cap / Gold Eq.:
$65.45
$50.26
n/a
$-15.19
FD Mkt. Cap / Silver Eq.:
$0.76
$0.60
n/a
$-0.16
FD Mkt. Cap / Per Metal as % Spot Price:
3.61%
2.70%
n/a
-0.91%
Reserves & Resources
06/15/2022 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.):
2.50M
3.50M
n/a
1.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
77.35M
P L A U S I B L E
Gold Eq. Oz.:
1.48M
2.12M
n/a
0.64M
Silver Eq. Oz.:
n/a
n/a
n/a
49.80M
Maximum Profit (Gold):
$313.54M
$447.77M
n/a
$134.23M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$313.54M
$447.77M
n/a
$134.23M
Max Profit / Current MCap:
3.742
4.640
n/a
0.898
Max Profit Per Share (Gold):
$3.65
$5.21
n/a
$1.56
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$3.65
$5.21
n/a
$1.56
Total Free Profit Per Share:
$2.39
$3.71
n/a
$1.32
FD Mkt. Cap / Gold Eq.:
$56.61
$45.52
n/a
$-11.09
FD Mkt. Cap / Silver Eq.:
$0.66
$0.55
n/a
$-0.11
FD Mkt. Cap / Per Metal as % Spot Price:
3.12%
2.44%
n/a
-0.68%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
06/15/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7732
CAD 0.7481
02/05/2023
Spot Gold:
$1,815.60
$1,864.20
02/05/2023
$48.60
Spot Silver:
$21.14
$22.34
02/05/2023
$1.20
Gold:Silver Ratio:
85.88
83.45
02/05/2023
-2.44
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: