XTSXMFG
Market cap136mUSD
Jan 07, Last price
1.80CAD
1D
1.12%
1Q
-8.16%
IPO
-10.00%
Name
Mayfair Gold Corp
Chart & Performance
Profile
Mayfair Gold Corp., an exploration-stage company, acquires, explores, evaluates, and develops mineral properties. It holds a 100% interest in the Fenn-Gib gold project that covers an area of 4,800 hectares comprising 21 fee simple patented properties, 153 unpatented mining claims, and 144 patented leasehold mining claims located in the Guibord, Munro, Michaud, and McCool Townships in northeast Ontario, Canada. The company was incorporated in 2019 and is headquartered in Matheson, Canada.
Valuation
Title CAD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | |
Income | |||||
Revenues | |||||
Cost of revenue | 2,884 | 21,240 | |||
Unusual Expense (Income) | |||||
NOPBT | (2,884) | (21,240) | |||
NOPBT Margin | |||||
Operating Taxes | (3,169) | ||||
Tax Rate | |||||
NOPAT | (2,884) | (18,071) | |||
Net income | (15,948) 5.90% | (15,059) 46.81% | |||
Dividends | |||||
Dividend yield | |||||
Proceeds from repurchase of equity | 23,352 | 11,272 | |||
BB yield | -9.95% | -9.85% | |||
Debt | |||||
Debt current | 10 | ||||
Long-term debt | 10 | ||||
Deferred revenue | |||||
Other long-term liabilities | 10 | ||||
Net debt | (13,504) | (6,772) | |||
Cash flow | |||||
Cash from operating activities | (16,347) | ||||
CAPEX | (26) | (116) | |||
Cash from investing activities | (26) | (116) | |||
Cash from financing activities | 23,506 | 11,213 | |||
FCF | (2,830) | (18,037) | |||
Balance | |||||
Cash | 13,504 | 6,792 | |||
Long term investments | |||||
Excess cash | 13,504 | 6,792 | |||
Stockholders' equity | 25,947 | 19,301 | |||
Invested Capital | 12,443 | 12,520 | |||
ROIC | |||||
ROCE | |||||
EV | |||||
Common stock shares outstanding | 94,268 | 82,917 | |||
Price | 2.49 80.43% | 1.38 51.65% | |||
Market cap | 234,728 105.14% | 114,426 67.44% | |||
EV | 221,224 | 107,654 | |||
EBITDA | (2,805) | (21,090) | |||
EV/EBITDA | |||||
Interest | 3,169 | ||||
Interest/NOPBT |