stockrow
Friday 6 November 2026
Export MINE’s income statement to Excel — free account
Mayfair Gold Corp.
MINE Basic Materials Gold
- EPS
- −471.4%
- Free cash flow
- −405.9%
Quarter to June 2026, against a year earlier
2.44
0.03
+1.24%
Follow MINE
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| Gross margin, % | — | — | — | — | — | — | — | — | — | — | — | — | ||||||
| EBT | — | — | — | — | — | — | — | — | (9) | (7) | (15) | (23.0%) | ||||||
| EBT margin, % | — | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.0 pt | ||||||
| Net income | — | — | — | — | — | — | — | — | (9) | (7) | (15) | (23.0%) | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | n/m | |||||
| Earnings | — | — | — | — | — | — | — | — | (0.09) | (0.11) | (0.26) | +20.0% | ||||||
| Cash flow | — | — | — | — | — | — | — | — | (0.10) | (0.11) | (0.20) | +12.8% | ||||||
| Capex | — | — | — | — | — | — | — | — | 0.00 | 0.00 | (0.03) | n/m | ||||||
| Free cash flow | — | — | — | — | — | — | — | — | (0.10) | (0.11) | (0.23) | +12.9% | ||||||
| Book value | — | — | — | — | — | — | — | — | 0.17 | 0.64 | 0.42 | +285.3% | ||||||
| Shares, m | — | — | — | — | — | — | — | — | 104 | 58 | 76 | (44.2%) | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | — | — | — | 0 | — | |||||
| P/S | — | — | — | — | — | — | — | — | — | — | 0 | — | ||||||
| P/B | — | — | — | — | — | — | — | — | — | — | 0 | — | ||||||
| EV/Sales | — | — | — | — | — | — | — | — | — | — | 0 | — | ||||||
| EV/FCF | — | — | — | — | — | — | — | — | — | — | 0 | — | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | — | — | — | (10) | (6) | (14) | (37.0%) | |||||
| Capex | — | — | — | — | — | — | — | — | 0 | 0 | (2) | +2,850.0% | ||||||
| Free cash flow | — | — | — | — | — | — | — | — | (10) | (6) | (16) | (36.9%) | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | — | — | — | 7 | 27 | 16 | +301.3% | |||||
| Net debt | — | — | — | — | — | — | — | — | (7) | (27) | (17) | +292.9% | ||||||
| Shareholders’ equity | — | — | — | — | — | — | — | — | 17 | 37 | 28 | +115.2% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | — | — | — | 0.00 | (25.46) | (65.60) | (25.5) pt | |||||
| ROIC | — | — | — | — | — | — | — | — | (63.39) | (46.99) | (81.50) | +16.4 pt | ||||||
| ROE | — | — | — | — | — | — | — | — | 0.00 | (26.10) | (69.48) | (26.1) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | — | — | — | — | — | — | — | |||||
| Revenue/emp, $m | — | — | — | — | — | — | — | — | — | — | — | — | ||||||
Negative figures in brackets.
estimates
Mayfair Gold Corp. vs peers in Gold (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| CMCL Caledonia Mining Corporation PLC | $410.5M | 5.3× | 8.2× | +35.13% (above 0%: growing) | +202.22% (above 0%: growing) | +267.89% (above 0%: growing) | 51.61% | 54.94% | Compare |
| AUXX Gold X2 Mining Inc. | $395.7M | — | — | — | — | — | — | — | Compare |
| IDR Idaho Strategic Resources, Inc. | $309.7M | 13.5× | 14.1× | +13.25% (above 0%: growing) | +15.00% (above 0%: growing) | −294.99% (below 0%: shrinking) | 56.20% | 34.13% | Compare |
| TRX TRX Gold Corporation | $308.4M | — (loss-making) | — (loss-making) | +163.33% (above 0%: growing) | n/m | +88.08% (above 0%: growing) | 59.21% | 47.81% | Compare |
| USAU US Gold Corp | $174.9M | — (loss-making) | — | −7.36% (below 0%: shrinking) | n/m | −6.80% (below 0%: shrinking) | 0.00% | 0.00% | Compare |
| MINE Mayfair Gold Corp. | $161.8M | — (loss-making) | — | — | n/m | −405.90% (below 0%: shrinking) | — | 0.00% | |
| GLDG GoldMining Inc. | $161.6M | — (loss-making) | — | — | n/m | −57.05% (below 0%: shrinking) | 0.00% | 0.00% | Compare |
| FURY Fury Gold Mines Limited | $96.2M | — (loss-making) | — | — | n/m | −56.30% (below 0%: shrinking) | 0.00% | 0.00% | Compare |
| PZG Paramount Gold Nevada Corp. | $82.2M | — (loss-making) | — (loss-making) | −77.65% (below 0%: shrinking) | n/m | −2.39% (below 0%: shrinking) | 0.00% | 0.00% | Compare |
| Median of peers | $241.6M | — | — | +13.25% | — | −6.80% | 0.00% | 0.00% |