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

Mako Mining Corp

www: makominingcorp.com   email: info@makominingcorp.com
Category: Junior: Emerging Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
CVE:MKO CAD
OTCMKTS:MAKOF USD

Description

Mako Mining Corp are a gold focused junior, emerging mid-tier producer with two mines in development in Nicaragua and USA and two exploration properties. They have approximately 0.8Moz. of gold in the reserves and resources category of which 0.3Moz. are in the measured and indicated category. They have a market capitalisation of ~C$162.68M which is a fall of roughly 20% over the last five months. As of 12/12/2021 they have ~C$20M debt and ~C$1.56M cash. They have 659M 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 12/12/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $203.96M $162.68M 02/08/2022 $-41.28M
Total Assets: $39.32M $39.01M 12/12/2021 $-0.31M
Total Liabilities: $32.24M $31.99M 12/12/2021 $-0.25M
Current Assets: $1.57M $1.56M 12/12/2021 $-0.01M
Current Liabilities: $14.16M $14.04M 12/12/2021 $-0.11M
Total Debt: $19.66M $19.51M 12/12/2021 $-0.15M
Cash: $1.57M $1.56M 12/12/2021 $-0.01M
Enterprise Value: $222.04M $180.62M 09/22/1975 $-41.42M
Cash Flow: $12.12M $12.88M never $0.76M
Cash Flow Multiple: 16.83 12.63 never -4.20
Net Debt to
Cash Flow Ratio:
1.49 1.39 never -0.10
Finance within 1 year: 12/12/2021 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 12/12/2021 0.00%
Misc 12/12/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 659,000,000 659,000,000 12/12/2021 0
Shares (FD): 741,000,000 695,000,000 02/08/2022 -46,000,000
Insider Ownership: n/a 60% 02/08/2022 60%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 08/01/2020 12/12/2021 n/a
Production (Gold Eq Oz.): (guess) 
40,000
(guess) 
40,000
12/12/2021 0
Production (Silver Eq Oz.): (guess) 
3,215,329
(guess) 
3,355,144
12/12/2021 139,815
Initial CapEx (Outstanding): $21.00M
10.3% of Mkt.Cap
$21.00M
12.91% of Mkt.Cap
12/12/2021 $0.00M
Funding Option: n/a (guess)  Forward sales 12/12/2021 n/a
Documentation: none PRODUCER 02/08/2022 n/a
Value Adjustment: 50% 50% never 0%

Resource Data

GOLD 12/12/2021
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 12/12/2021 0.00M
Measured & Indicated: 0.30M 0.30M 12/12/2021 0.00M
Inferred: 0.50M 0.50M 12/12/2021 0.00M
Reserves & Resources: 0.80M 0.80M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 12/12/2021 0.00M
Measured & Indicated: 0.23M 0.23M 12/12/2021 0.00M
Inferred: 0.24M 0.24M 12/12/2021 0.00M
Reserves & Resources: 0.47M 0.47M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
40,000oz.
(guess) 
40,000oz.
12/12/2021 0oz.
Cash Cost: $950 $950 12/12/2021 $0.00
Extra Operating Cost: $400 $400 12/12/2021 $0.00
Average Grade: 6.00 g/t 6.00 g/t 12/12/2021 n/a
Recovery Rate: (CG)  95.00% (CG)  95.00% 02/08/2022 0.00%
F
U
T
U
R
E
Proven & Probable: 1.00M 1.00M 12/12/2021 0.00M
Annual Production: 80,000oz. 80,000oz. 12/12/2021 0oz.
Cash Cost: $850 $850 12/12/2021 $0
Extra Operating Cost: $400 $400 12/12/2021 $0
SILVER 12/12/2021
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 12/12/2021 0.00M
Measured & Indicated: n/a n/a 12/12/2021 0.00M
Inferred: n/a n/a 12/12/2021 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 12/12/2021 0.00M
Measured & Indicated: n/a n/a 12/12/2021 0.00M
Inferred: n/a n/a 12/12/2021 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 12/12/2021 $0.00
Extra Operating Cost: n/a n/a 12/12/2021 $0.00
Average Grade: n/a n/a 12/12/2021 n/a
Recovery Rate: n/a n/a 12/12/2021 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 12/12/2021 0.00M
Annual Production: n/a n/a 12/12/2021 n/a
Cash Cost: n/a n/a 12/12/2021 n/a
Extra Operating Cost: n/a n/a 12/12/2021 n/a

Property

Last Analysis Data  (12/12/2021)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Exploration Mexico, Mexico Gavilanes 100% (guess) n/a n/a show
Silver discovery.

About 20 million oz.

Early exploration.
Development El Jicaro, Nicaragua San Albino 100% 10,000 Both show
1 million oz of gold at 7 gpt, plus 1 million oz of silver at 10 gpt. Both are likely to double in size.
Exploration Nicaragua, Nicaragua Las Conchita 100% 5,000 n/a show
Appears to be an other high grade discovery.

Next door to San Albino. They will use the same mill.
Development Arizona, USA Commonwealth 100% (guess) n/a Open Pit show
1.2 million oz deposit.
Total Land Package Size (ha): 15,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Exploration Mexico, Mexico Gavilanes 100% (guess) n/a n/a show
Silver discovery.

About 20 million oz.

Early exploration.
Development El Jicaro, Nicaragua San Albino 100% 10,000 Both show
1 million oz of gold at 7 gpt, plus 1 million oz of silver at 10 gpt. Both are likely to double in size.
Exploration Nicaragua, Nicaragua Las Conchita 100% 5,000 n/a show
Appears to be an other high grade discovery.

Next door to San Albino. They will use the same mill.
Development Arizona, USA Commonwealth 100% (guess) n/a Open Pit show
1.2 million oz deposit.
Total Land Package Size (ha): 15,000  

Profitability (by resource)

Proven &
Probable
12/12/2021
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
12/12/2021
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.): 0.30M 0.30M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 1.05M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.23M 0.23M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.80M
Maximum Profit (Gold): $103.64M $110.15M n/a $6.51M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $103.64M $110.15M n/a $6.51M
Max Profit / Current MCap: 0.508 0.677 n/a 0.169
Max Profit Per Share (Gold): $0.14 $0.16 n/a $0.02
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.14 $0.16 n/a $0.02
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $894.54 $713.49 n/a $-181.05
FD Mkt. Cap / Silver Eq.: $11.13 $8.51 n/a $-2.62
FD Mkt. Cap / Per Metal
as % Spot Price:
50.17% 39.42% n/a -10.76%

Reserves &
Resources
12/12/2021
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.): 0.80M 0.80M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 2.80M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.47M 0.47M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1.63M
Maximum Profit (Gold): $211.59M $224.89M n/a $13.29M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $211.59M $224.89M n/a $13.29M
Max Profit / Current MCap: 1.037 1.382 n/a 0.345
Max Profit Per Share (Gold): $0.29 $0.32 n/a $0.04
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.29 $0.32 n/a $0.04
Total Free Profit Per Share: $0.00 $0.02 n/a $0.02
FD Mkt. Cap / Gold Eq.: $438.14 $349.46 n/a $-88.68
FD Mkt. Cap / Silver Eq.: $5.45 $4.17 n/a $-1.28
FD Mkt. Cap / Per Metal
as % Spot Price:
24.57% 19.31% n/a -5.27%

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.     ×