investorscraft@gmail.com

Intrinsic ValueMako Mining Corp. (MKO.V)

Previous Close$9.73
Intrinsic Value
Upside potential
Previous Close
$9.73

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Mako Mining Corp. operates as a junior gold mining and exploration company focused on its flagship San Albino gold project in Nueva Segovia, Nicaragua. The company's core revenue model centers on extracting, processing, and selling gold and silver doré produced from its high-grade open-pit and underground mining operations. As a single-asset producer in the volatile precious metals sector, Mako's operational success is intrinsically tied to the performance and resource potential of its Nicaraguan asset base, navigating the specific geopolitical and operational risks associated with mining in Central America. The company's market positioning is that of a micro-cap producer, competing for investor capital against a broad spectrum of junior miners, with its valuation heavily influenced by gold price fluctuations, operational milestones, and reserve expansion success at San Albino. Its strategic focus remains on optimizing production efficiency and exploring regional targets to extend the mine life, aiming to transition from a development story to a consistent, low-cost producer within the junior mining landscape.

Revenue Profitability And Efficiency

For the fiscal year, Mako Mining reported revenue of CAD 92.1 million, derived from gold and silver sales. The company achieved net income of CAD 19.2 million, indicating a profitable operational period. Operating cash flow was a robust CAD 34.5 million, significantly exceeding capital expenditures of CAD 12.9 million, which points to positive free cash flow generation from its mining activities at the San Albino project during this period.

Earnings Power And Capital Efficiency

The company demonstrated solid earnings power with a diluted EPS of CAD 0.26. The substantial positive operating cash flow relative to net income suggests healthy cash conversion from its earnings. Capital expenditures were primarily directed towards sustaining and optimizing the San Albino mine, with the operation generating sufficient internal cash flow to fund these investments while contributing to the company's overall financial position.

Balance Sheet And Financial Health

Mako maintains a conservative balance sheet with cash and equivalents of CAD 14.5 million against total debt of CAD 5.0 million, resulting in a net cash position. This low leverage profile provides financial flexibility and mitigates risk for a junior mining company. The strong cash flow generation has bolstered liquidity, supporting ongoing operations and potential exploration initiatives without immediate reliance on external financing.

Growth Trends And Dividend Policy

As a growth-focused junior miner, Mako does not pay a dividend, reinvesting all cash flows back into the business to fund exploration and operational enhancements. The company's growth trajectory is tied to maximizing production and expanding resources at its San Albino asset. The current financial performance suggests a focus on organic growth and strengthening the balance sheet before considering shareholder returns via dividends.

Valuation And Market Expectations

With a market capitalization of approximately CAD 583 million, the market valuation reflects expectations for continued operational execution and resource growth. A beta of 1.16 indicates the stock is slightly more volatile than the broader market, typical for a junior gold producer. The valuation incorporates both the demonstrated profitability and the inherent risks associated with a single-asset operation in a single jurisdiction.

Strategic Advantages And Outlook

Mako's primary strategic advantage is its ownership of the producing San Albino high-grade gold mine. The outlook is contingent on maintaining operational consistency, controlling costs, and successfully converting exploration targets into mineable reserves to extend the project's life. Key challenges include managing country-specific risks in Nicaragua and navigating the cyclical nature of gold prices, which directly impact profitability and funding for future growth initiatives.

Sources

Company Public FilingsTSXV

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount