Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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 5Moz. of gold in the reserves and resources category of which 4Moz. are in the measured and indicated category. They have a market capitalisation of ~C$310.7M which is a fall of roughly 13% over the last eight months. As of 06/06/2022 they have ~C$175M debt and ~C$54.38M cash. They have 393M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
06/06/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$355.89M
$310.70M
01/25/2023
$-45.19M
Total Assets:
$199.00M
$186.25M
06/06/2022
$-12.75M
Total Liabilities:
$199.00M
$186.25M
06/06/2022
$-12.75M
Current Assets:
$58.11M
$54.38M
06/06/2022
$-3.72M
Current Liabilities:
$7.96M
$7.45M
06/06/2022
$-0.51M
Total Debt:
$187.06M
$175.07M
06/06/2022
$-11.99M
Cash:
$58.11M
$54.38M
06/06/2022
$-3.72M
Enterprise Value:
$484.84M
$431.38M
09/02/1983
$-53.45M
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
06/06/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
06/06/2022
0.00%
Misc
06/06/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
255,000,000
393,000,000
01/25/2023
138,000,000
Shares (FD):
263,000,000
439,000,000
01/25/2023
176,000,000
Insider Ownership:
n/a
25%
01/25/2023
25%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2025
06/06/2022
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
06/06/2022
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
06/06/2022
0
Initial CapEx (Outstanding):
$240.00M67.44% of Mkt.Cap
$350.00M112.65% of Mkt.Cap
12/07/2022
$110.00M
Funding Option:
n/a
(guess) Debt Financing
06/06/2022
n/a
Documentation:
none
PEA
01/25/2023
n/a
Value Adjustment:
none
none
never
0%
Resource Data
GOLD
06/06/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
2.00M
2.70M
12/07/2022
0.70M
Measured & Indicated:
3.00M
4.00M
07/06/2022
1.00M
Inferred:
1.50M
1.00M
07/06/2022
-0.50M
Reserves & Resources:
4.50M
5.00M
never
0.50M
P L A U S I B L E
Proven & Probable:
1.88M
2.54M
12/07/2022
0.66M
Measured & Indicated:
2.63M
3.52M
07/06/2022
0.88M
Inferred:
0.71M
0.47M
07/06/2022
-0.24M
Reserves & Resources:
3.34M
3.99M
never
0.65M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
06/06/2022
$50.00
Extra Operating Cost:
n/a
n/a
06/06/2022
$0.00
Average Grade:
1.50 g/t
1.50 g/t
06/06/2022
n/a
Recovery Rate:
(CG) 94.00%
(CG) 94.00%
01/25/2023
0.00%
F U T U R E
Proven & Probable:
4.00M
4.00M
06/06/2022
0.00M
Annual Production:
200,000oz.
200,000oz.
06/06/2022
0oz.
Cash Cost:
$800
$850
12/07/2022
$50
Extra Operating Cost:
$450
$450
06/06/2022
$0
SILVER
06/06/2022 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
06/06/2022
0.00M
Measured & Indicated:
n/a
n/a
06/06/2022
0.00M
Inferred:
n/a
n/a
06/06/2022
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
06/06/2022
0.00M
Measured & Indicated:
n/a
n/a
06/06/2022
0.00M
Inferred:
n/a
n/a
06/06/2022
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
06/06/2022
$0.00
Extra Operating Cost:
n/a
n/a
06/06/2022
$0.00
Average Grade:
n/a
n/a
06/06/2022
n/a
Recovery Rate:
n/a
n/a
06/06/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
06/06/2022
0.00M
Annual Production:
n/a
n/a
06/06/2022
n/a
Cash Cost:
n/a
n/a
06/06/2022
n/a
Extra Operating Cost:
n/a
n/a
06/06/2022
n/a
Property
Last Analysis Data (06/06/2022)
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
06/06/2022 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
2.70M
n/a
0.70M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
58.84M
P L A U S I B L E
Gold Eq. Oz.:
1.88M
2.54M
n/a
0.66M
Silver Eq. Oz.:
n/a
n/a
n/a
55.31M
Maximum Profit (Gold):
$774.07M
$1,033.80M
n/a
$259.73M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$774.07M
$1,033.80M
n/a
$259.73M
Max Profit / Current MCap:
2.175
3.327
n/a
1.152
Max Profit Per Share (Gold):
$2.94
$2.35
n/a
$-0.59
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$2.94
$2.35
n/a
$-0.59
Total Free Profit Per Share:
$1.24
$1.40
n/a
$0.16
FD Mkt. Cap / Gold Eq.:
$189.30
$122.42
n/a
$-66.88
FD Mkt. Cap / Silver Eq.:
$2.26
$1.46
n/a
$-0.80
FD Mkt. Cap / Per Metal as % Spot Price:
10.30%
6.51%
n/a
-3.79%
Measured & Indicated
06/06/2022 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.):
3.00M
4.00M
n/a
1.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
84.07M
P L A U S I B L E
Gold Eq. Oz.:
2.63M
3.52M
n/a
0.88M
Silver Eq. Oz.:
n/a
n/a
n/a
74.28M
Maximum Profit (Gold):
$1,083.70M
$1,432.01M
n/a
$348.31M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,083.70M
$1,432.01M
n/a
$348.31M
Max Profit / Current MCap:
3.045
4.609
n/a
1.564
Max Profit Per Share (Gold):
$4.12
$3.26
n/a
$-0.86
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$4.12
$3.26
n/a
$-0.86
Total Free Profit Per Share:
$2.42
$2.31
n/a
$-0.11
FD Mkt. Cap / Gold Eq.:
$135.22
$88.38
n/a
$-46.84
FD Mkt. Cap / Silver Eq.:
$1.61
$1.05
n/a
$-0.56
FD Mkt. Cap / Per Metal as % Spot Price:
7.36%
4.70%
n/a
-2.66%
Reserves & Resources
06/06/2022 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.):
4.50M
5.00M
n/a
0.50M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
42.28M
P L A U S I B L E
Gold Eq. Oz.:
3.34M
3.99M
n/a
0.65M
Silver Eq. Oz.:
n/a
n/a
n/a
54.64M
Maximum Profit (Gold):
$1,373.98M
$1,623.45M
n/a
$249.48M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,373.98M
$1,623.45M
n/a
$249.48M
Max Profit / Current MCap:
3.861
5.225
n/a
1.365
Max Profit Per Share (Gold):
$5.22
$3.70
n/a
$-1.53
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$5.22
$3.70
n/a
$-1.53
Total Free Profit Per Share:
$3.52
$2.75
n/a
$-0.78
FD Mkt. Cap / Gold Eq.:
$106.65
$77.95
n/a
$-28.69
FD Mkt. Cap / Silver Eq.:
$1.27
$0.93
n/a
$-0.34
FD Mkt. Cap / Per Metal as % Spot Price:
5.80%
4.14%
n/a
-1.66%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
06/06/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7960
CAD 0.7450
02/09/2023
Spot Gold:
$1,838.20
$1,881.90
02/09/2023
$43.70
Spot Silver:
$21.95
$22.45
02/09/2023
$0.50
Gold:Silver Ratio:
83.74
83.83
02/09/2023
0.08
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: