Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
NYSEAMERICAN:IAUX
USD
TSE:IAU
CAD
Description
i-80 Gold Corp are a gold focused junior, emerging mid-tier producer with two producing mines in USA and two exploration properties. Currently they produce roughly 40koz. of gold per year. They have approximately 14.5Moz. of gold in the reserves and resources category of which 6.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$655M which is a rise of roughly 49% over the last three months. As of 11/06/2022 they have ~C$72M debt and ~C$56.67M cash. They have 241M shares outstanding and trade on the Toronto Stock Exchange.
Quick Links
Login to access
General Details
Financial
11/06/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$440.38M
$655.00M
11/06/2022
$214.62M
Total Assets:
$175.45M
$177.45M
11/06/2022
$2.00M
Total Liabilities:
$67.08M
$67.85M
11/06/2022
$0.76M
Current Assets:
$73.72M
$59.65M
11/08/2022
$-14.07M
Current Liabilities:
$9.58M
$9.69M
11/06/2022
$0.11M
Total Debt:
$71.51M
$72.32M
11/06/2022
$0.81M
Cash:
$74.46M
$56.67M
11/08/2022
$-17.79M
Enterprise Value:
$437.44M
$670.66M
04/03/1991
$233.22M
Cash Flow:
$1.20M
$13.50M
never
$12.30M
Cash Flow Multiple:
368.12
48.53
never
-319.59
Net Debt to Cash Flow Ratio:
n/a
1.16
never
1.16
Finance within 1 year:
11/06/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
11/06/2022
0.00%
Misc
11/06/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
241,000,000
241,000,000
11/06/2022
0
Shares (FD):
251,000,000
251,000,000
11/06/2022
0
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2022
11/06/2022
n/a
Production (Gold Eq Oz.):
(guess) 10,000
(guess) 40,000
11/08/2022
30,000
Production (Silver Eq Oz.) :
(guess) 818,266
(guess) 3,360,714
11/08/2022
2,542,448
Initial CapEx (Outstanding):
$82.00M18.62% of Mkt.Cap
$82.00M12.52% of Mkt.Cap
11/06/2022
$0.00M
Funding Option:
n/a
n/a
11/06/2022
n/a
Documentation:
none
PRODUCER
11/08/2022
n/a
Value Adjustment:
-50%
-50%
never
0%
Resource Data
GOLD
11/06/2022 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
11/06/2022
0.00M
Measured & Indicated:
6.50M
6.50M
11/06/2022
0.00M
Inferred:
8.00M
8.00M
11/06/2022
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
11/06/2022
0.00M
Measured & Indicated:
4.22M
4.22M
11/06/2022
0.00M
Inferred:
3.20M
3.20M
11/06/2022
0.00M
Reserves & Resources:
7.42M
7.42M
never
0.00M
C U R R E N T
Annual Production:
(guess) 10,000oz.
(guess) 40,000oz.
11/08/2022
30,000oz.
Cash Cost:
$1,000
$950
11/08/2022
$-50.00
Extra Operating Cost:
$500
$450
11/08/2022
$-50.00
Average Grade:
1.80 g/t
1.80 g/t
11/06/2022
n/a
Recovery Rate:
(CG) 80.00%
(CG) 80.00%
11/08/2022
0.00%
F U T U R E
Proven & Probable:
10.00M
10.00M
11/06/2022
0.00M
Annual Production:
350,000oz.
350,000oz.
11/06/2022
0oz.
Cash Cost:
$950
$950
11/06/2022
$0
Extra Operating Cost:
$450
$450
11/06/2022
$0
SILVER
11/06/2022 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
11/06/2022
0.00M
Measured & Indicated:
n/a
n/a
11/06/2022
0.00M
Inferred:
n/a
n/a
11/06/2022
0.00M
Reserves & Resources:
n/a
n/a
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
11/06/2022
0.00M
Measured & Indicated:
n/a
n/a
11/06/2022
0.00M
Inferred:
n/a
n/a
11/06/2022
0.00M
Reserves & Resources:
n/a
n/a
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
11/06/2022
$0.00
Extra Operating Cost:
n/a
n/a
11/06/2022
$0.00
Average Grade:
n/a
n/a
11/06/2022
n/a
Recovery Rate:
n/a
n/a
11/06/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
11/06/2022
0.00M
Annual Production:
n/a
n/a
11/06/2022
n/a
Cash Cost:
n/a
n/a
11/06/2022
n/a
Extra Operating Cost:
n/a
n/a
11/06/2022
n/a
Property
Last Analysis Data (11/06/2022)
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
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):
12,650
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
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):
12,650
Profitability (by resource)
Proven & Probable
11/06/2022 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
0.77M
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
0.61M
Maximum Profit (Gold):
$16.75M
$47.24M
n/a
$30.49M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$16.75M
$47.24M
n/a
$30.49M
Max Profit / Current MCap:
0.038
0.072
n/a
0.034
Max Profit Per Share (Gold):
$0.07
$0.19
n/a
$0.12
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.07
$0.19
n/a
$0.12
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$1,572.80
$2,339.30
n/a
$766.49
FD Mkt. Cap / Silver Eq.:
$19.22
$27.84
n/a
$8.62
FD Mkt. Cap / Per Metal as % Spot Price:
94.13%
124.30%
n/a
30.17%
Measured & Indicated
11/06/2022 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.):
6.50M
6.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
14.24M
P L A U S I B L E
Gold Eq. Oz.:
4.22M
4.22M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
9.24M
Maximum Profit (Gold):
$252.18M
$711.24M
n/a
$459.06M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$252.18M
$711.24M
n/a
$459.06M
Max Profit / Current MCap:
0.573
1.086
n/a
0.513
Max Profit Per Share (Gold):
$1.00
$2.83
n/a
$1.83
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.00
$2.83
n/a
$1.83
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$104.46
$155.36
n/a
$50.91
FD Mkt. Cap / Silver Eq.:
$1.28
$1.85
n/a
$0.57
FD Mkt. Cap / Per Metal as % Spot Price:
6.25%
8.26%
n/a
2.00%
Reserves & Resources
11/06/2022 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.):
14.50M
14.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
31.77M
P L A U S I B L E
Gold Eq. Oz.:
7.42M
7.42M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
16.25M
Maximum Profit (Gold):
$443.59M
$1,251.08M
n/a
$807.49M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$443.59M
$1,251.08M
n/a
$807.49M
Max Profit / Current MCap:
1.007
1.910
n/a
0.903
Max Profit Per Share (Gold):
$1.77
$4.98
n/a
$3.22
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.77
$4.98
n/a
$3.22
Total Free Profit Per Share:
$0.00
$1.48
n/a
$1.48
FD Mkt. Cap / Gold Eq.:
$59.38
$88.32
n/a
$28.94
FD Mkt. Cap / Silver Eq.:
$0.73
$1.05
n/a
$0.33
FD Mkt. Cap / Per Metal as % Spot Price:
3.55%
4.69%
n/a
1.14%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
11/06/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7372
CAD 0.7456
02/09/2023
Spot Gold:
$1,670.90
$1,882.00
02/09/2023
$211.10
Spot Silver:
$20.42
$22.40
02/09/2023
$1.98
Gold:Silver Ratio:
81.83
84.02
02/09/2023
2.19
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$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%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: