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

i-80 Gold Corp

www: www.i80gold.com   email: info@i80gold.com
Category: Junior: Emerging Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
TSE:IAU CAD
NYSEAMERICAN:IAUX USD

Description

i-80 Gold Corp are a gold and silver focused junior, emerging mid-tier producer with two producing mines in USA and three exploration properties. Currently they produce roughly 20koz. of gold per year. They have approximately 14.5Moz. of gold and 180Moz. of silver in the reserves and resources category of which 6.5Moz. of gold and 104Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~C$577.49M which is a rise of roughly 19% over the last six months. As of 11/05/2023 they have ~C$71M debt and ~C$91.81M cash. They have 385M shares outstanding and trade on the Toronto Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 11/05/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $484.30M $577.49M 05/03/2024 $93.19M
Total Assets: $173.77M $174.81M 11/05/2023 $1.04M
Total Liabilities: $66.44M $66.84M 11/05/2023 $0.40M
Current Assets: $40.16M $91.81M 04/08/2024 $51.65M
Current Liabilities: $9.49M $9.55M 11/05/2023 $0.06M
Total Debt: $70.82M $71.25M 11/05/2023 $0.42M
Cash: $27.02M $91.81M 04/08/2024 $64.80M
Enterprise Value: $528.11M $556.93M 08/25/1987 $28.81M
Cash Flow: $19.65M $15.46M never $-4.20M
Cash Flow Multiple: 24.64 37.36 never 12.72
Net Debt to
Cash Flow Ratio:		 2.23 n/a never 0.00
Finance within 1 year: 11/05/2023 n/a
Misc 11/05/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 298,000,000 384,896,725 05/03/2024 86,896,725
Shares (FD): 335,000,000 468,000,000 05/03/2024 133,000,000
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2022 11/05/2023 n/a
Production (Gold Eq Oz.): (guess) 
40,000		 (guess) 
20,000		 05/14/2024 -20,000
Production (Silver Eq Oz.): (guess) 
3,437,721		 (guess) 
1,618,002		 05/14/2024 -1,819,719
Initial CapEx (Outstanding): $82.00M
16.93% of MCap		 $82.00M
14.2% of MCap 		11/05/2023 $0.00M
Funding Option: n/a n/a 11/05/2023 n/a
Documentation: none PRODUCER 05/14/2024 n/a
Future MCap Modifier: 0.1
Producer: Weak
 0.1
Producer: Weak
 11/05/2023 0
Cash Flow Multiplier: 6 6 11/05/2023 0.00

Resource Data

GOLD 11/05/2023
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.35M 0.35M 11/05/2023 0.00M
Measured & Indicated: 6.50M 6.50M 11/05/2023 0.00M
Inferred: 8.00M 8.00M 11/05/2023 0.00M
Reserves & Resources: 14.50M 14.50M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.28M 0.28M 11/05/2023 0.00M
Measured & Indicated: 4.22M 4.22M 11/05/2023 0.00M
Inferred: 3.20M 3.20M 11/05/2023 0.00M
Reserves & Resources: 7.42M 7.42M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
40,000oz.		 (guess) 
20,000oz.		 05/14/2024 -20,000oz.
Cash Cost: $1,000 $1,100 05/14/2024 $100.00
Extra Operating Cost: $500 $500 11/05/2023 $0.00
G
R
A
D
E		 Underground (Avg): 1.80 g/t 6.00 g/t 03/25/2024 4.20 g/t
Open Pit (Avg): n/a 1.20 g/t 03/25/2024 1.20 g/t
Recovery Rate: (CG)  80.00% (CG)  80.00% 05/14/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 10.00M 10.00M 11/05/2023 0.00M
Annual Production: 350,000oz. 350,000oz. 11/05/2023 0oz.
Cash Cost: $1,100 $1,100 11/05/2023 $0
Extra Operating Cost: $500 $550 05/03/2024 $50
SILVER 11/05/2023
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 11/05/2023 0.00M
Measured & Indicated: 104.00M 104.00M 11/05/2023 0.00M
Inferred: 76.00M 76.00M 11/05/2023 0.00M
Reserves & Resources: 180.00M 180.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 11/05/2023 0.00M
Measured & Indicated: 49.92M 49.92M 11/05/2023 0.00M
Inferred: 22.80M 22.80M 11/05/2023 0.00M
Reserves & Resources: 72.72M 72.72M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 11/05/2023 $0.00
Extra Operating Cost: n/a n/a 11/05/2023 $0.00
G
R
A
D
E		 Underground (Avg): 10.00 g/t 10.00 g/t 11/05/2023 n/a
Open Pit (Avg): n/a n/a 11/05/2023 n/a
Recovery Rate: (CG)  60.00% (CG)  60.00% 05/14/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 75.00M 75.00M 11/05/2023 0.00M
Annual Production: 4,000,000oz. 4,000,000oz. 11/05/2023 0oz.
Cash Cost: $15.00 $15.00 11/05/2023 $0.00
Extra Operating Cost: $12.00 $12.00 11/05/2023 $0.00

Property

Last Analysis Data  (11/05/2023)
Stage Name Owned Au Ag Cu Notes
Prod Lone Tree 100% show
3 million oz deposit.
Prod Ruby Hill 100% show
7 million oz deposit.
Exp Fad 100% show
Past producing mine.

25 million oz silver deposit with significant offsets.
Exp Granite Peak 100% show
2 million oz project

OP: 1.3 million oz
UG: 700,000 oz
Exp McCoy - Cove 100% show
3 million oz deposit
Total Land Package Size (ha): 14,150  
Current Data
Stage Name Owned Au Ag Cu Notes
Prod Lone Tree 100% show
3 million oz deposit.
Prod Ruby Hill 100% show
7 million oz deposit.
Exp Fad 100% show
Past producing mine.

25 million oz silver deposit with significant offsets.
Exp Granite Peak 100% show
2 million oz project

OP: 1.3 million oz
UG: 700,000 oz
Exp McCoy - Cove 100% show
3 million oz deposit
Total Land Package Size (ha): 14,150  

Profitability (by resource)

Proven &
Probable		 11/05/2023
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.): 0.35M 0.35M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -1.77M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.28M 0.28M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -1.41M
Maximum Profit (Gold): $137.56M $216.38M n/a $78.82M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $137.56M $216.38M n/a $78.82M
Max Profit / Current MCap: 0.284 0.375 n/a 0.091
Max Profit Per Share (Gold): $0.41 $0.46 n/a $0.05
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.41 $0.46 n/a $0.05
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $1,729.66 $2,062.47 n/a $332.81
FD MCap / Silver Eq.: $20.13 $25.49 n/a $5.37
FD MCap / Per Metal
as % Spot Price:		 86.86% 86.92% n/a 0.06%
Measured &
Indicated		 11/05/2023
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 84.30% 83.49% n/a -0.81%
Percentage Silver: 15.70% 16.51% n/a 0.81%
Total (Gold Eq. Oz.): 7.71M 7.79M n/a 0.08M
Total (Silver Eq. Oz.): 662.63M 629.85M n/a -32.78M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 4.80M 4.83M n/a 0.04M
Silver Eq. Oz.: 412.26M 390.99M n/a -21.26M
Maximum Profit (Gold): $2,071.32M $3,258.12M n/a $1,186.80M
Maximum Profit (Silver): $-191.19M $116.31M n/a $307.51M
Total Maximum Profit: $1,880.13M $3,374.44M n/a $1,494.31M
Max Profit / Current MCap: 3.882 5.843 n/a 1.961
Max Profit Per Share (Gold): $6.18 $6.96 n/a $0.78
Max Profit Per Share (Silver): $-0.57 $0.25 n/a $0.82
Total Max Profit Per Share: $5.61 $7.21 n/a $1.60
Total Free Profit Per Share: $3.63 $5.53 n/a $1.90
FD MCap / Gold Eq.: $100.96 $119.49 n/a $18.52
FD MCap / Silver Eq.: $1.17 $1.48 n/a $0.30
FD MCap / Per Metal
as % Spot Price:		 5.07% 5.04% n/a -0.03%

Reserves &
Resources		 11/05/2023
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 87.38% 86.70% n/a -0.68%
Percentage Silver: 12.62% 13.30% n/a 0.68%
Total (Gold Eq. Oz.): 16.59M 16.72M n/a 0.13M
Total (Silver Eq. Oz.): 1,426.17M 1,353.05M n/a -73.12M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 8.26M 8.31M n/a 0.05M
Silver Eq. Oz.: 710.07M 672.68M n/a -37.40M
Maximum Profit (Gold): $3,643.48M $5,731.08M n/a $2,087.60M
Maximum Profit (Silver): $-278.52M $169.44M n/a $447.96M
Total Maximum Profit: $3,364.96M $5,900.52M n/a $2,535.56M
Max Profit / Current MCap: 6.948 10.218 n/a 3.269
Max Profit Per Share (Gold): $10.88 $12.25 n/a $1.37
Max Profit Per Share (Silver): $-0.83 $0.36 n/a $1.19
Total Max Profit Per Share: $10.04 $12.61 n/a $2.56
Total Free Profit Per Share: $8.06 $10.93 n/a $2.86
FD MCap / Gold Eq.: $58.62 $69.45 n/a $10.84
FD MCap / Silver Eq.: $0.68 $0.86 n/a $0.18
FD MCap / Per Metal
as % Spot Price:		 2.94% 2.93% n/a -0.02%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×