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

Marathon Gold Corp

www: www.marathon-gold.com   email: amallough@marathon-gold.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
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.

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

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): $240.00M
67.44% of Mkt.Cap
$350.00M
112.65% 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)

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.     ×