Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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$100.95M which is a rise of roughly 59% over the last two months. As of 12/17/2022 they have ~C$7M debt and ~C$2.62M cash. They have 658M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
12/17/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$63.31M
$100.95M
12/17/2022
$37.63M
Total Assets:
$36.60M
$37.40M
12/17/2022
$0.81M
Total Liabilities:
$30.01M
$30.67M
12/17/2022
$0.66M
Current Assets:
$2.56M
$2.62M
12/17/2022
$0.06M
Current Liabilities:
$13.18M
$13.47M
12/17/2022
$0.29M
Total Debt:
$6.95M
$7.11M
12/17/2022
$0.15M
Cash:
$2.56M
$2.62M
12/17/2022
$0.06M
Enterprise Value:
$67.71M
$105.43M
05/05/1973
$37.73M
Cash Flow:
$18.58M
$21.60M
never
$3.02M
Cash Flow Multiple:
3.41
4.67
never
1.27
Net Debt to Cash Flow Ratio:
0.24
0.21
never
-0.03
Finance within 1 year:
12/17/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
12/17/2022
0.00%
Misc
12/17/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
658,000,000
658,000,000
12/17/2022
0
Shares (FD):
692,000,000
692,000,000
12/17/2022
0
Insider Ownership:
n/a
60%
12/17/2022
60%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
08/01/2020
12/17/2022
n/a
Production (Gold Eq Oz.):
(guess) 60,000
(guess) 60,000
12/17/2022
0
Production (Silver Eq Oz.) :
(guess) 4,635,517
(guess) 5,006,804
12/17/2022
371,287
Initial CapEx (Outstanding):
$21.00M33.17% of Mkt.Cap
$21.00M20.8% of Mkt.Cap
12/17/2022
$0.00M
Funding Option:
n/a
(guess) Forward sales
12/17/2022
n/a
Documentation:
none
PRODUCER
12/17/2022
n/a
Value Adjustment:
none
none
never
0%
Resource Data
GOLD
12/17/2022 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
12/17/2022
0.00M
Measured & Indicated:
0.30M
0.30M
12/17/2022
0.00M
Inferred:
0.50M
0.50M
12/17/2022
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
12/17/2022
0.00M
Measured & Indicated:
0.23M
0.23M
12/17/2022
0.00M
Inferred:
0.24M
0.24M
12/17/2022
0.00M
Reserves & Resources:
0.47M
0.47M
never
0.00M
C U R R E N T
Annual Production:
(guess) 60,000oz.
(guess) 60,000oz.
12/17/2022
0oz.
Cash Cost:
$900
$900
12/17/2022
$0.00
Extra Operating Cost:
$450
$450
12/17/2022
$0.00
Average Grade:
6.00 g/t
6.00 g/t
12/17/2022
n/a
Recovery Rate:
(CG) 95.00%
(CG) 95.00%
12/17/2022
0.00%
F U T U R E
Proven & Probable:
1.00M
1.00M
12/17/2022
0.00M
Annual Production:
80,000oz.
80,000oz.
12/17/2022
0oz.
Cash Cost:
$900
$900
12/17/2022
$0
Extra Operating Cost:
$450
$450
12/17/2022
$0
SILVER
12/17/2022 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
12/17/2022
0.00M
Measured & Indicated:
n/a
n/a
12/17/2022
0.00M
Inferred:
n/a
n/a
12/17/2022
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
12/17/2022
0.00M
Measured & Indicated:
n/a
n/a
12/17/2022
0.00M
Inferred:
n/a
n/a
12/17/2022
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
12/17/2022
$0.00
Extra Operating Cost:
n/a
n/a
12/17/2022
$0.00
Average Grade:
n/a
n/a
12/17/2022
n/a
Recovery Rate:
n/a
n/a
12/17/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
12/17/2022
0.00M
Annual Production:
n/a
n/a
12/17/2022
n/a
Cash Cost:
n/a
n/a
12/17/2022
n/a
Extra Operating Cost:
n/a
n/a
12/17/2022
n/a
Property
Last Analysis Data (12/17/2022)
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
12/17/2022 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
12/17/2022 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.):
0.30M
0.30M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
1.86M
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
1.41M
Maximum Profit (Gold):
$70.61M
$82.07M
n/a
$11.46M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$70.61M
$82.07M
n/a
$11.46M
Max Profit / Current MCap:
1.115
0.813
n/a
-0.302
Max Profit Per Share (Gold):
$0.10
$0.12
n/a
$0.02
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.10
$0.12
n/a
$0.02
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$277.70
$442.75
n/a
$165.05
FD Mkt. Cap / Silver Eq.:
$3.59
$5.31
n/a
$1.71
FD Mkt. Cap / Per Metal as % Spot Price:
15.49%
23.75%
n/a
8.26%
Reserves & Resources
12/17/2022 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.):
0.80M
0.80M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
4.95M
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
2.88M
Maximum Profit (Gold):
$144.16M
$167.55M
n/a
$23.40M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$144.16M
$167.55M
n/a
$23.40M
Max Profit / Current MCap:
2.277
1.660
n/a
-0.617
Max Profit Per Share (Gold):
$0.21
$0.24
n/a
$0.03
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.21
$0.24
n/a
$0.03
Total Free Profit Per Share:
$0.08
$0.05
n/a
$-0.04
FD Mkt. Cap / Gold Eq.:
$136.01
$216.86
n/a
$80.84
FD Mkt. Cap / Silver Eq.:
$1.76
$2.60
n/a
$0.84
FD Mkt. Cap / Per Metal as % Spot Price:
7.59%
11.63%
n/a
4.04%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
12/17/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7320
CAD 0.7481
02/05/2023
Spot Gold:
$1,792.40
$1,864.20
02/05/2023
$71.80
Spot Silver:
$23.20
$22.34
02/05/2023
$-0.86
Gold:Silver Ratio:
77.26
83.45
02/05/2023
6.19
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: