Basic Materials · Gold
Price
$2.57
Market Cap
$172.5M
Employees
8
Beta
0.27
Avg Volume
39,574
CEO
Nicholas Campbell
Business Description
Mayfair Gold Corp. is engaged in the acquisition, exploration, assessment, and development of mineral deposits. The company possesses full ownership of the Fenn-Gib gold project, a substantial venture spanning approximately 4,800 hectares in northeast Ontario, Canada. This extensive land package is located across the Guibord, Munro, Michaud, and McCool Townships, and comprises 21 fee simple patented properties, 153 patented leasehold mining claims, and 144 unpatented mining claims. Established in 2019, its corporate base is situated in Matheson, Canada.
Business History
Price Overview
Price at report time · Jul 3, 6:43am (0m ago)
$2.57
Change · Jul 3
+0.41 (+18.98%)
Day Range
$2.33 – $2.68
52-Week Range
$2.16 – $4.88
50-Day MA
$2.80
200-Day MA
$3.23
Volume
37,692.00
Right now · live
loading…
Real-time — the change above is the move since the report (over 0m).
Share Structure
Outstanding
67,138,496.00
Float
36,817,408.00
Free Float
54.8%
Normal free float
— 54.8% of shares trade freely, ~45.2% held by insiders/institutions
Healthy float typical of established companies. Good liquidity for entering and exiting positions without major price impact.
Price History (1 Year)
Revenue & Net Income Trend
The directional story — useful even when net income is negative.
Revenue
The top line — total sales before any costs or taxes are subtracted. A measure of how much business the company is doing.
Net Income
The bottom line — profit left after subtracting all expenses, interest, and taxes from revenue. Reflects accounting profitability, but includes non-cash items like depreciation, so it isn't the same as cash earned.
Operating Cash Flow
The real cash generated by the day-to-day business — selling products, paying suppliers, collecting from customers. Calculated from net income by adding back non-cash items and adjusting for timing (unpaid bills, unsold inventory). When OCF consistently lags net income, the reported profit may not be converting to real money.
| Period | Revenue | Net Income | Net Margin | YoY/QoQ |
|---|
Key Metrics
API Direct from provider
CALC Derived from statements
P/E Ratio (Price per dollar of earnings)
CALCStock Price / EPS (Diluted)
-15.12
Stock Price: $2.57
EPS (Diluted): -0.17
EPS (Diluted): -0.17
P/B Ratio (Price vs net asset value)
APIStock Price / Book Value Per Share
5.38
Stock Price: $2.57
Total Equity: $52.11M
Shares: 58,199,000
Total Equity: $52.11M
Shares: 58,199,000
EV/EBITDA (Total value vs operating profit)
APIEnterprise Value / EBITDA
-10.88
Market Cap: $172.55M
Total Debt: $0.00
Cash: $38.19M
EBITDA: -$9.93M
Total Debt: $0.00
Cash: $38.19M
EBITDA: -$9.93M
Enterprise Value (Takeover price (cap + debt - cash))
APIMarket Cap + Total Debt - Cash
$242.1M
Market Cap: $172.55M
Total Debt: $0.00
Cash: $38.19M
Total Debt: $0.00
Cash: $38.19M
P/S Ratio (Price per dollar of revenue)
APIStock Price / Revenue Per Share
0.00
Stock Price: $2.57
Revenue: $0.00
Shares: 58,199,000
Revenue: $0.00
Shares: 58,199,000
EV/Sales (Total value vs revenue — works when P/E can't)
API0.00
Gross Margin (Revenue left after direct costs)
APIGross Profit / Revenue
0.0%
Gross Profit: -$30,426
Revenue: $0.00
Revenue: $0.00
Operating Margin (Revenue left after all operations)
APIOperating Income / Revenue
0.0%
Operating Income: -$10.46M
Revenue: $0.00
Revenue: $0.00
Net Margin (Revenue left as actual profit)
APINet Income / Revenue
0.0%
Net Income: -$9.96M
Revenue: $0.00
Revenue: $0.00
ROE (Profit from shareholder equity)
APINet Income / Total Equity
-36.9%
Net Income: -$9.96M
Total Equity: $52.11M
Total Equity: $52.11M
ROIC (Profit from all invested capital)
APINOPAT / Invested Capital
-34.9%
Operating Income: -$10.46M
Tax Rate: 0.0%
Equity: $52.11M
Total Debt: $0.00
Cash: $38.19M
Tax Rate: 0.0%
Equity: $52.11M
Total Debt: $0.00
Cash: $38.19M
Zero debt — invested capital = equity minus cash (very efficient)
Current Ratio (Can it pay short-term bills)
APICurrent Assets / Current Liabilities
33.21
Current Assets: $38.78M
Current Liabilities: $1.17M
Current Liabilities: $1.17M
Debt/Equity (Leverage — debt vs equity)
CALCTotal Debt / Total Equity
0.00
Short-Term Debt: $0.00
Long-Term Debt: $0.00
Total Debt: $0.00
Total Equity: $52.11M
Long-Term Debt: $0.00
Total Debt: $0.00
Total Equity: $52.11M
Zero debt — this company carries no debt obligations. Strongest possible score.
Rev/Share (Top-line per share)
Revenue / Shares Outstanding
—
Revenue: $0.00
Shares: 58,199,000
Shares: 58,199,000
Book Value/Share (Net assets per share)
CALC(Total Assets - Total Liabilities) / Shares
$0.90
Total Equity: $52.11M
Shares: 58,199,000
Shares: 58,199,000
FCF/Share (Real cash generated per share)
CALC(Operating Cash Flow + CapEx) / Shares
$-0.15
Operating CF: -$8.89M
CapEx: -$8,302
Shares: 58,199,000
CapEx: -$8,302
Shares: 58,199,000
CapEx is negative (outflow) — added to OCF to get FCF
Div Yield (Annual income from holding)
APILast Annual Dividend / Stock Price
0.0%
Last Dividend: N/A
Stock Price: $2.57
Stock Price: $2.57
Payout Ratio (Earnings paid out as dividends)
Dividends Paid / Net Income
—
Dividends Paid: N/A
Net Income: -$9.96M
Net Income: -$9.96M
Dividends paid not available in cash flow statement
Industry Benchmarks
Compares MINE against LLM-researched typical ranges for its
industry. One research call per industry, cached indefinitely — every stock in the same industry
reuses the same baseline.
Deep Analysis
Pre-flight intelligence scans the company first, then routes to the right analytical methods.
0
Company Classification
— What type of company is this?
1
Industry Landscape
— Where is the industry headed?
2
Company Momentum
— Where is this company trending?
3
Forward Projection
— 1Y & 2Y projected metrics (requires Layer 1 + 2)
4a
DCF Valuation
— Present value of future cash flows
4b
Earnings Power Value
— Floor value — worth with zero growth
4c
Anchored PE
— Industry PE adjusted for growth differential
4d
Reverse DCF
— What growth is the market pricing in?
4e
Revenue-Based DCF
— For growth/narrative companies (skip if mature earner)
4f
Anchored P/S
— Price-to-Sales peer comparison (skip if mature earner)
4g
Scenario Analysis
— Bull / Base / Bear (skip if mature earner)
4h
Dividend Discount Model
— For dividend/income stocks only
4i
Book Value Analysis
— For deep value / turnaround stocks only
4j
Insider Activity
— Are insiders buying or selling?
4f
Cash Flow Quality
— How trustworthy is the FCF?
4g
Debt Maturity Risk
— Can it handle its debt?
4h
Macro Environment
— Rates, market valuation, volatility
4i
Sector Intelligence
— How does this company compare within its sector?
4j
Revenue Confidence
— How reliable is the growth projection?
4k
Sensitivity Analysis
— How fragile is the fair value estimate?
4l
Sector Demand Cycle
— Is the sector in a boom, steady state, or contraction?
5
AI Investigation
— Adaptive research engine (Claude)
5b
Thesis Evaluation
— What does the market believe? (narrative/platform stocks only)
6
Valuation Synthesis
— Weighted verdict from all methods (requires Layer 4)
Income Statement (Annual)
Last updated: Jul 3, 2026 6:43am (just now)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | $0 | $0 | $0 | $0 | $0 |
| Cost of Revenue | $89,210 | $150,322 | $78,978 | $58,517 | $30,426 |
| Gross Profit | $-89,210 | $-150,322 | $-78,978 | $-58,517 | $-30,426 |
| Operating Expenses | $12.8M | $21.2M | $19.0M | $14.3M | $10.4M |
| Operating Income | -$12.9M | -$21.4M | -$19.1M | -$14.4M | -$10.5M |
| Net Income | -$10.3M | -$18.2M | -$15.9M | -$12.7M | -$10.0M |
| EBITDA | -$10.2M | -$18.1M | -$15.9M | -$12.6M | -$9.9M |
| EPS | $-0.28 | $-0.44 | $-0.34 | $-0.24 | $-0.17 |
| EPS (Diluted) | — | — | — | — | — |
Balance Sheet (Annual)
Last updated: Jul 3, 2026 6:43am (just now)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Cash & Equivalents | $12.0M | $6.8M | $13.5M | $9.5M | $38.2M |
| Total Current Assets | $12.8M | $7.3M | $14.0M | $9.9M | $38.8M |
| Total Assets | $27.4M | $21.8M | $28.5M | $24.5M | $53.3M |
| Current Liabilities | $2.0M | $2.5M | $2.5M | $749,934 | $1.2M |
| Long-Term Debt | $0 | $0 | $0 | $0 | $0 |
| Total Liabilities | $2.0M | $2.5M | $2.5M | $749,934 | $1.2M |
| Total Equity | $25.3M | $19.3M | $25.9M | $23.7M | $52.1M |
| Retained Earnings | -$13.7M | -$31.9M | -$47.8M | -$60.5M | -$70.5M |
Cash Flow (Annual)
Last updated: Jul 3, 2026 6:43am (just now)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Operating Cash Flow | -$12.6M | -$16.3M | -$16.8M | -$13.8M | -$8.9M |
| Capital Expenditure | $-186,017 | $-116,426 | $-25,504 | $-221 | $-8,302 |
| Free Cash Flow | -$12.7M | -$16.5M | -$16.8M | -$13.8M | -$8.9M |
| Acquisitions (net) | $0 | $0 | $0 | $0 | $0 |
| Debt Repayment | — | — | — | — | — |
| Dividends Paid | — | — | — | — | — |
| Stock Buybacks | $0 | $0 | $0 | $0 | $0 |
| Net Change in Cash | $9.9M | -$5.2M | $6.7M | -$4.0M | $28.7M |
Analyst Estimates (Annual)
Last updated: Jul 3, 2026 6:43am (just now)| Metric | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|
| Revenue |
$96.6M $96.6M – $96.6M
|
$182.8M $182.8M – $182.8M
|
$0 | $0 |
| EBITDA | $0 | $0 | $0 | $0 |
| Net Income |
-$15.4M -$15.4M – -$15.4M
|
-$10.6M -$10.6M – -$10.6M
|
-$9.0M -$9.0M – -$9.0M
|
-$7.8M -$7.8M – -$7.8M
|
| EPS | — | — | — | — |
Growth Trends (YoY %)
Last updated: Jul 3, 2026 6:43am (just now)| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue Growth | — | — | — | — |
| Gross Profit Growth | -68.5% | +47.5% | +25.9% | +48.0% |
| Operating Income Growth | -65.8% | +10.7% | +24.5% | +27.4% |
| Net Income Growth | -77.3% | +12.5% | +20.5% | +21.5% |
| EBITDA Growth | -77.3% | +12.2% | +20.4% | +21.4% |
Narrative Economics
The story the market is telling about this stock — the intangible X-factor
(founder mythology, cult dynamics, TAM-of-imagination) that moves price beyond
what cash flows alone explain. After Shiller, Narrative Economics.
No narrative profile yet for MINE — it's generated by the pipeline (
market-narrative step).
No community reviews yet for MINE.
Be the first — hit How to Contribute, have any AI review this page, and paste its take back here.
My Notes
personal — only you see this
Sign in to save personal notes and rate your interest in this stock.
Data via Financial Modeling Prep · Cached for performance · fmp
v1.1.373 · 697c9e64 · 2026-07-02 20:17:59