Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
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 40koz. 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$534.83M which is a rise of roughly 10% over the last five months. As of 11/05/2023 they have ~C$70M debt and ~C$90.5M cash. They have 361M shares outstanding and trade on the Toronto Stock Exchange.
Quick Links
Login to access
General Details
Financial
11/05/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$484.30M
$534.83M
04/08/2024
$50.53M
Total Assets:
$173.77M
$172.32M
11/05/2023
$-1.46M
Total Liabilities:
$66.44M
$65.89M
11/05/2023
$-0.56M
Current Assets:
$40.16M
$90.50M
04/08/2024
$50.34M
Current Liabilities:
$9.49M
$9.41M
11/05/2023
$-0.08M
Total Debt:
$70.82M
$70.23M
11/05/2023
$-0.59M
Cash:
$27.02M
$90.50M
04/08/2024
$63.49M
Enterprise Value:
$528.11M
$514.56M
04/22/1986
$-13.55M
Cash Flow:
$19.65M
$34.38M
never
$14.73M
Cash Flow Multiple:
24.64
15.56
never
-9.09
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
361,000,000
04/08/2024
63,000,000
Shares (FD):
335,000,000
445,000,000
04/08/2024
110,000,000
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) 40,000
11/05/2023
0
Production (Silver Eq Oz.) :
(guess) 3,437,721
(guess) 3,359,915
11/05/2023
-77,807
Initial CapEx (Outstanding):
$82.00M16.93% of MCap
$82.00M15.33% of MCap
11/05/2023
$0.00M
Funding Option:
n/a
n/a
11/05/2023
n/a
Documentation:
none
PRODUCER
04/08/2024
n/a
Future MCap Modifier:
0.1Producer: Weak
0.1Producer: 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) 40,000oz.
11/05/2023
0oz.
Cash Cost:
$1,000
$1,000
11/05/2023
$0.00
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%
04/08/2024
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
$500
11/05/2023
$0
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%
04/08/2024
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
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Nevada , USA
Lone Tree
100% (guess)
n/a
Both
show
3 million oz deposit.
Production
Nevada , USA
Ruby Hill
100% (guess)
650
Both
show
7 million oz deposit.
Exploration
Nevada , USA
Fad
100% (guess)
1,500
Both
show
Past producing mine.
25 million oz silver deposit with significant offsets.
Exploration
Nevada , USA
Granite Peak
100% (guess)
n/a
Both
show
2 million oz project
OP: 1.3 million oz
UG: 700,000 oz
Exploration
Nevada , USA
McCoy - Cove
100% (guess)
12,000
n/a
show
3 million oz deposit
Total Land Package Size (ha):
14,150
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Nevada , USA
Lone Tree
100% (guess)
n/a
Both
show
3 million oz deposit.
Production
Nevada , USA
Ruby Hill
100% (guess)
650
Both
show
7 million oz deposit.
Exploration
Nevada , USA
Fad
100% (guess)
1,500
Both
show
Past producing mine.
25 million oz silver deposit with significant offsets.
Exploration
Nevada , USA
Granite Peak
100% (guess)
n/a
Both
show
2 million oz project
OP: 1.3 million oz
UG: 700,000 oz
Exploration
Nevada , USA
McCoy - Cove
100% (guess)
12,000
n/a
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
-0.68M
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
-0.54M
Maximum Profit (Gold):
$137.56M
$240.66M
n/a
$103.10M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$137.56M
$240.66M
n/a
$103.10M
Max Profit / Current MCap:
0.284
0.450
n/a
0.166
Max Profit Per Share (Gold):
$0.41
$0.54
n/a
$0.13
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.41
$0.54
n/a
$0.13
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD MCap / Gold Eq.:
$1,729.66
$1,910.11
n/a
$180.45
FD MCap / Silver Eq.:
$20.13
$22.74
n/a
$2.61
FD MCap / Per Metal as % Spot Price:
86.86%
80.95%
n/a
-5.91%
Measured & Indicated
11/05/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
84.30%
84.00%
n/a
-0.30%
Percentage Silver:
15.70%
16.00%
n/a
0.30%
Total (Gold Eq. Oz.):
7.71M
7.74M
n/a
0.03M
Total (Silver Eq. Oz.):
662.63M
649.99M
n/a
-12.64M
P L A U S I B L E
Gold Eq. Oz.:
4.80M
4.81M
n/a
0.01M
Silver Eq. Oz.:
412.26M
404.05M
n/a
-8.20M
Maximum Profit (Gold):
$2,071.32M
$3,623.65M
n/a
$1,552.33M
Maximum Profit (Silver):
$-191.19M
$54.41M
n/a
$245.61M
Total Maximum Profit:
$1,880.13M
$3,678.06M
n/a
$1,797.94M
Max Profit / Current MCap:
3.882
6.877
n/a
2.995
Max Profit Per Share (Gold):
$6.18
$8.14
n/a
$1.96
Max Profit Per Share (Silver):
$-0.57
$0.12
n/a
$0.69
Total Max Profit Per Share:
$5.61
$8.27
n/a
$2.65
Total Free Profit Per Share:
$3.63
$6.61
n/a
$2.97
FD MCap / Gold Eq.:
$100.96
$111.18
n/a
$10.22
FD MCap / Silver Eq.:
$1.17
$1.32
n/a
$0.15
FD MCap / Per Metal as % Spot Price:
5.07%
4.71%
n/a
-0.36%
Reserves & Resources
11/05/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
87.38%
87.12%
n/a
-0.26%
Percentage Silver:
12.62%
12.88%
n/a
0.26%
Total (Gold Eq. Oz.):
16.59M
16.64M
n/a
0.05M
Total (Silver Eq. Oz.):
1,426.17M
1,397.97M
n/a
-28.20M
P L A U S I B L E
Gold Eq. Oz.:
8.26M
8.28M
n/a
0.02M
Silver Eq. Oz.:
710.07M
695.65M
n/a
-14.43M
Maximum Profit (Gold):
$3,643.48M
$6,374.05M
n/a
$2,730.57M
Maximum Profit (Silver):
$-278.52M
$79.26M
n/a
$357.78M
Total Maximum Profit:
$3,364.96M
$6,453.32M
n/a
$3,088.35M
Max Profit / Current MCap:
6.948
12.066
n/a
5.118
Max Profit Per Share (Gold):
$10.88
$14.32
n/a
$3.45
Max Profit Per Share (Silver):
$-0.83
$0.18
n/a
$1.01
Total Max Profit Per Share:
$10.04
$14.50
n/a
$4.46
Total Free Profit Per Share:
$8.06
$12.84
n/a
$4.78
FD MCap / Gold Eq.:
$58.62
$64.58
n/a
$5.96
FD MCap / Silver Eq.:
$0.68
$0.77
n/a
$0.09
FD MCap / Per Metal as % Spot Price:
2.94%
2.74%
n/a
-0.21%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
11/05/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7301
CAD 0.7240
04/17/2024
Spot Gold:
$1,991.30
$2,359.50
04/17/2024
$368.20
Spot Silver:
$23.17
$28.09
04/17/2024
$4.92
Gold:Silver Ratio:
85.94
84.00
04/17/2024
-1.95
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Follow us on: