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

Marathon Gold Corp

www: www.marathon-gold.com   email: chaldane@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$195.91M which is a fall of roughly 45% over the last four months. As of 06/06/2022 they have ~C$172M debt and ~C$53.31M cash. They have 255M 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 $195.91M 06/06/2022 $-159.97M
Total Assets: $199.00M $182.58M 06/06/2022 $-16.42M
Total Liabilities: $199.00M $182.58M 06/06/2022 $-16.42M
Current Assets: $58.11M $53.31M 06/06/2022 $-4.79M
Current Liabilities: $7.96M $7.30M 06/06/2022 $-0.66M
Total Debt: $187.06M $171.62M 06/06/2022 $-15.44M
Cash: $58.11M $53.31M 06/06/2022 $-4.79M
Enterprise Value: $484.84M $314.22M 12/16/1979 $-170.62M
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: 255,000,000 255,000,000 06/06/2022 0
Shares (FD): 263,000,000 263,000,000 06/06/2022 0
Insider Ownership: n/a 25% 07/06/2022 25%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 09/01/2024 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		 $240.00M
122.5% of Mkt.Cap 		06/06/2022 $0.00M
Funding Option: n/a (guess)  Debt Financing 06/06/2022 n/a
Documentation: none PEA 07/06/2022 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 2.00M 06/06/2022 0.00M
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 1.88M 06/06/2022 0.00M
Measured & Indicated: 2.63M 3.38M 07/06/2022 0.75M
Inferred: 0.71M 0.47M 07/06/2022 -0.24M
Reserves & Resources: 3.34M 3.85M never 0.52M
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: 1.50 g/t 1.50 g/t 06/06/2022 n/a
Recovery Rate: (CG)  94.00% (CG)  94.00% 07/06/2022 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 $800 06/06/2022 $0
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 2.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 3.01M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.88M 1.88M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.83M
Maximum Profit (Gold): $774.07M $773.81M n/a $-0.26M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $774.07M $773.81M n/a $-0.26M
Max Profit / Current MCap: 2.175 3.950 n/a 1.775
Max Profit Per Share (Gold): $2.94 $2.94 n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.94 $2.94 n/a $0.00
Total Free Profit Per Share: $1.24 $1.92 n/a $0.68
FD Mkt. Cap / Gold Eq.: $189.30 $104.21 n/a $-85.09
FD Mkt. Cap / Silver Eq.: $2.26 $1.22 n/a $-1.04
FD Mkt. Cap / Per Metal
as % Spot Price:		 10.30% 5.67% n/a -4.63%
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 89.77M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.63M 3.38M n/a 0.75M
Silver Eq. Oz.: n/a n/a n/a 68.07M
Maximum Profit (Gold): $1,083.70M $1,392.85M n/a $309.15M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,083.70M $1,392.85M n/a $309.15M
Max Profit / Current MCap: 3.045 7.110 n/a 4.065
Max Profit Per Share (Gold): $4.12 $5.30 n/a $1.18
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.12 $5.30 n/a $1.18
Total Free Profit Per Share: $2.42 $4.28 n/a $1.86
FD Mkt. Cap / Gold Eq.: $135.22 $57.89 n/a $-77.32
FD Mkt. Cap / Silver Eq.: $1.61 $0.68 n/a $-0.94
FD Mkt. Cap / Per Metal
as % Spot Price:		 7.36% 3.15% n/a -4.21%

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 49.40M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.34M 3.85M n/a 0.52M
Silver Eq. Oz.: n/a n/a n/a 49.10M
Maximum Profit (Gold): $1,373.98M $1,586.31M n/a $212.33M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,373.98M $1,586.31M n/a $212.33M
Max Profit / Current MCap: 3.861 8.097 n/a 4.236
Max Profit Per Share (Gold): $5.22 $6.03 n/a $0.81
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $5.22 $6.03 n/a $0.81
Total Free Profit Per Share: $3.52 $5.01 n/a $1.49
FD Mkt. Cap / Gold Eq.: $106.65 $50.83 n/a $-55.82
FD Mkt. Cap / Silver Eq.: $1.27 $0.60 n/a $-0.68
FD Mkt. Cap / Per Metal
as % Spot Price:		 5.80% 2.77% n/a -3.04%

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.     ×