Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

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 three mines in development in Guyana, Nicaragua and USA and four exploration properties. They have approximately 2Moz. of gold in the reserves and resources category of which 1.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$265.31M which is a rise of roughly 55% over the last five months. As of 12/20/2024 they have ~C$6M debt and ~C$6.44M cash. They have 79M 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 12/20/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $171.12M $265.31M 12/20/2024 $94.18M
Total Assets: $34.67M $35.79M 12/20/2024 $1.12M
Total Liabilities: $28.43M $29.35M 12/20/2024 $0.92M
Current Assets: $6.24M $6.44M 12/20/2024 $0.20M
Current Liabilities: $12.48M $12.88M 12/20/2024 $0.40M
Total Debt: $6.24M $6.44M 12/20/2024 $0.20M
Cash: $6.24M $6.44M 12/20/2024 $0.20M
Enterprise Value: $171.12M $265.31M 05/29/1978 $94.18M
Cash Flow: $31.63M $50.64M never $19.01M
Cash Flow Multiple: 5.41 5.24 never -0.17
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 12/20/2024 n/a
Misc 12/20/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 78,768,205 78,768,205 12/20/2024 0
Shares (FD): 82,000,000 82,000,000 12/20/2024 0
Insider Ownership: n/a 60% 12/20/2024 60%
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 08/01/2020 12/20/2024 n/a
Production (Gold Eq Oz.): (guess) 
30,000		 (guess) 
30,000		 12/20/2024 0
Production (Silver Eq Oz.): (guess) 
2,700,518		 (guess) 
2,967,919		 12/20/2024 267,401
Initial CapEx (Outstanding): $21.00M
12.27% of MCap		 $21.00M
7.92% of MCap 		12/20/2024 $0.00M
Funding Option: n/a (guess)  Forward sales 12/20/2024 n/a
Documentation: none PRODUCER 12/20/2024 n/a
Future MCap Modifier: 0.2
Producer: Growth Potential
 0.2
Producer: Growth Potential
 04/24/2023 0
Cash Flow Multiplier: 6 6 12/20/2024 0.00

Resource Data

GOLD 12/20/2024
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 12/20/2024 0.00M
Measured & Indicated: 1.50M 1.50M 12/20/2024 0.00M
Inferred: 0.50M 0.50M 12/20/2024 0.00M
Reserves & Resources: 2.00M 2.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/20/2024 0.00M
Measured & Indicated: 1.14M 1.14M 12/20/2024 0.00M
Inferred: 0.24M 0.24M 12/20/2024 0.00M
Reserves & Resources: 1.38M 1.38M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
30,000oz.		 (guess) 
30,000oz.		 12/20/2024 0oz.
Cash Cost: $1,000 $1,000 12/20/2024 $0.00
Extra Operating Cost: $550 $550 12/20/2024 $0.00
Total: $1,550 $1,550 12/20/2024 $0.00
Margin (Free Cash Flow): $1,054 (40%) $1,688 (52%) $633.80
G
R
A
D
E		 Underground (Avg): 15.00 g/t 15.00 g/t 12/20/2024 n/a
Open Pit (Avg): n/a 10.00 g/t 12/20/2024 10.00 g/t
Recovery Rate: (CG)  95.00% (CG)  95.00% 12/20/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 1.50M 1.50M 12/20/2024 0.00M
Annual Production: 90,000oz. 90,000oz. 12/20/2024 0oz.
Cash Cost: $1,100 $1,100 12/20/2024 $0
Extra Operating Cost: $550 $550 12/20/2024 $0
SILVER 12/20/2024
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 12/20/2024 0.00M
Measured & Indicated: n/a n/a 12/20/2024 0.00M
Inferred: n/a n/a 12/20/2024 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 12/20/2024 0.00M
Measured & Indicated: n/a n/a 12/20/2024 0.00M
Inferred: n/a n/a 12/20/2024 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 12/20/2024 $0.00
Extra Operating Cost: n/a n/a 12/20/2024 $0.00
Total: n/a n/a 12/20/2024 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 12/20/2024 n/a
Open Pit (Avg): n/a n/a 12/12/2023 n/a
Recovery Rate: n/a n/a 12/20/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/20/2024 0.00M
Annual Production: n/a n/a 12/20/2024 n/a
Cash Cost: n/a n/a 12/20/2024 n/a
Extra Operating Cost: n/a n/a 12/20/2024 n/a

Property

Last Analysis Data  (12/20/2024)
Stage Name Owned Au Ag Cu Notes
Exp Tucuma 58% n/a
Dev Eagle Mountain 100% show
Several discoveries. Increasing in size.

Toucan
Salbora
Friendly
Powis

Likely at least 1.5 million oz.
Exp Mowasi 100% show
Early exploration
Exp Gavilanes 100% show
Silver discovery.

About 20 million oz.

Early exploration.
Dev San Albino 100% 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.
Exp Las Conchita 100% show
Appears to be an other high grade discovery.

Next door to San Albino. They will use the same mill.
Dev Commonwealth 100% show
1.2 million oz deposit.
Total Land Package Size (ha): 35,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Tucuma 58% n/a
Dev Eagle Mountain 100% show
Several discoveries. Increasing in size.

Toucan
Salbora
Friendly
Powis

Likely at least 1.5 million oz.
Exp Mowasi 100% show
Early exploration
Exp Gavilanes 100% show
Silver discovery.

About 20 million oz.

Early exploration.
Dev San Albino 100% 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.
Exp Las Conchita 100% show
Appears to be an other high grade discovery.

Next door to San Albino. They will use the same mill.
Dev Commonwealth 100% show
1.2 million oz deposit.
Total Land Package Size (ha): 35,000  

Profitability (by resource)

Proven &
Probable		 12/20/2024
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 MCap / Gold Eq.: n/a n/a n/a $0.00
FD MCap / Silver Eq.: n/a n/a n/a $0.00
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
Measured &
Indicated		 12/20/2024
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.): 1.50M 1.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 13.37M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.14M 1.14M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 10.16M
Maximum Profit (Gold): $1,201.79M $1,924.32M n/a $722.53M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,201.79M $1,924.32M n/a $722.53M
Max Profit / Current MCap: 7.023 7.253 n/a 0.230
Max Profit Per Share (Gold): $14.66 $23.47 n/a $8.81
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $14.66 $23.47 n/a $8.81
Total Free Profit Per Share: $11.65 $18.95 n/a $7.30
FD MCap / Gold Eq.: $150.11 $232.72 n/a $82.61
FD MCap / Silver Eq.: $1.67 $2.35 n/a $0.68
FD MCap / Per Metal
as % Spot Price:		 5.76% 7.19% n/a 1.42%

Reserves &
Resources		 12/20/2024
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 17.83M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.38M 1.38M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 12.28M
Maximum Profit (Gold): $1,452.16M $2,325.22M n/a $873.06M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,452.16M $2,325.22M n/a $873.06M
Max Profit / Current MCap: 8.486 8.764 n/a 0.278
Max Profit Per Share (Gold): $17.71 $28.36 n/a $10.65
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $17.71 $28.36 n/a $10.65
Total Free Profit Per Share: $14.70 $23.84 n/a $9.14
FD MCap / Gold Eq.: $124.23 $192.60 n/a $68.37
FD MCap / Silver Eq.: $1.38 $1.95 n/a $0.57
FD MCap / Per Metal
as % Spot Price:		 4.77% 5.95% n/a 1.18%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults