Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

i-80 Gold Corp

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

Symbol Data

Symbol Currency
TSE:IAU CAD
OTCMKTS:IAUCF USD

Description

i-80 Gold Corp are a gold focused mid-tier producer with two producing mines in USA and three exploration properties. Currently they produce roughly 100koz. of gold per year. They have approximately 14Moz. of gold in the reserves and resources category of which 6Moz. are in the measured and indicated category. They have a market capitalisation of ~C$652.99M which is a fall of roughly 4% over the last three months. As of 03/09/2022 they have ~C$76M debt and ~C$79.22M cash. They have 240M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

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

General Details

Financial 03/09/2022
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $680.50M $652.99M 03/09/2022 $-27.51M
Total Assets: $185.10M $186.68M 03/09/2022 $1.58M
Total Liabilities: $70.77M $71.38M 03/09/2022 $0.61M
Current Assets: $77.77M $78.44M 03/09/2022 $0.67M
Current Liabilities: $10.11M $10.20M 03/09/2022 $0.09M
Total Debt: $75.44M $76.08M 03/09/2022 $0.65M
Cash: $78.55M $79.22M 03/09/2022 $0.67M
Enterprise Value: $677.39M $649.85M 08/05/1990 $-27.54M
Cash Flow: $41.50M $31.75M never $-9.74M
Cash Flow Multiple: 16.40 20.57 never 4.17
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 03/09/2022 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 03/09/2022 0.00%
Misc 03/09/2022
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 239,503,000 239,503,000 03/09/2022 0
Shares (FD): 250,000,000 250,000,000 03/09/2022 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 03/09/2022 n/a
Production (Gold Eq Oz.): (guess) 
100,000
(guess) 
100,000
03/09/2022 0
Production (Silver Eq Oz.): (guess) 
7,787,417
(guess) 
8,379,747
03/09/2022 592,330
Initial CapEx (Outstanding): $82.00M
12.05% of Mkt.Cap
$82.00M
12.56% of Mkt.Cap
03/09/2022 $0.00M
Funding Option: n/a n/a 03/09/2022 n/a
Documentation: none PRODUCER 03/09/2022 n/a
Value Adjustment: -25% -25% never 0%

Resource Data

GOLD 03/09/2022
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 03/09/2022 0.00M
Measured & Indicated: 6.00M 6.00M 03/09/2022 0.00M
Inferred: 8.00M 8.00M 03/09/2022 0.00M
Reserves & Resources: 14.00M 14.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.28M 0.28M 03/09/2022 0.00M
Measured & Indicated: 3.90M 3.90M 03/09/2022 0.00M
Inferred: 3.20M 3.20M 03/09/2022 0.00M
Reserves & Resources: 7.10M 7.10M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
100,000oz.
(guess) 
100,000oz.
03/09/2022 0oz.
Cash Cost: $950 $950 03/09/2022 $0.00
Extra Operating Cost: $450 $450 03/09/2022 $0.00
Average Grade: 1.80 g/t 1.80 g/t 03/09/2022 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 03/09/2022 0.00%
F
U
T
U
R
E
Proven & Probable: 10.00M 10.00M 03/09/2022 0.00M
Annual Production: 400,000oz. 400,000oz. 03/09/2022 0oz.
Cash Cost: $950 $950 03/09/2022 $0
Extra Operating Cost: $450 $450 03/09/2022 $0
SILVER 03/09/2022
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 03/09/2022 0.00M
Measured & Indicated: n/a n/a 03/09/2022 0.00M
Inferred: n/a n/a 03/09/2022 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 03/09/2022 0.00M
Measured & Indicated: n/a n/a 03/09/2022 0.00M
Inferred: n/a n/a 03/09/2022 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 03/09/2022 $0.00
Extra Operating Cost: n/a n/a 03/09/2022 $0.00
Average Grade: n/a n/a 03/09/2022 n/a
Recovery Rate: n/a n/a 03/09/2022 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 03/09/2022 0.00M
Annual Production: n/a n/a 03/09/2022 n/a
Cash Cost: n/a n/a 03/09/2022 n/a
Extra Operating Cost: n/a n/a 03/09/2022 n/a

Property

Last Analysis Data  (03/09/2022)
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
Exploration Nevada, USA South Arturo 40% (guess) n/a Underground show
Small production.
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
Exploration Nevada, USA South Arturo 40% (guess) n/a Underground show
Small production.
Total Land Package Size (ha): 12,650  

Profitability (by resource)

Proven &
Probable
03/09/2022
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 2.07M
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 1.66M
Maximum Profit (Gold): $87.14M $66.68M n/a $-20.46M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $87.14M $66.68M n/a $-20.46M
Max Profit / Current MCap: 0.128 0.102 n/a -0.026
Max Profit Per Share (Gold): $0.35 $0.27 n/a $-0.08
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.35 $0.27 n/a $-0.08
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $2,430.37 $2,332.10 n/a $-98.26
FD Mkt. Cap / Silver Eq.: $31.21 $27.83 n/a $-3.38
FD Mkt. Cap / Per Metal
as % Spot Price:
121.96% 125.81% n/a 3.86%
Measured &
Indicated
03/09/2022
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.): 6.00M 6.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 35.54M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.90M 3.90M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 23.08M
Maximum Profit (Gold): $1,212.51M $927.79M n/a $-284.72M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,212.51M $927.79M n/a $-284.72M
Max Profit / Current MCap: 1.782 1.421 n/a -0.361
Max Profit Per Share (Gold): $4.85 $3.71 n/a $-1.14
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.85 $3.71 n/a $-1.14
Total Free Profit Per Share: $1.35 $0.38 n/a $-0.97
FD Mkt. Cap / Gold Eq.: $174.67 $167.61 n/a $-7.06
FD Mkt. Cap / Silver Eq.: $2.24 $2.00 n/a $-0.24
FD Mkt. Cap / Per Metal
as % Spot Price:
8.76% 9.04% n/a 0.28%

Reserves &
Resources
03/09/2022
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.): 14.00M 14.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 82.93M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 7.10M 7.10M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 42.03M
Maximum Profit (Gold): $2,208.42M $1,689.84M n/a $-518.58M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,208.42M $1,689.84M n/a $-518.58M
Max Profit / Current MCap: 3.245 2.588 n/a -0.657
Max Profit Per Share (Gold): $8.83 $6.76 n/a $-2.07
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $8.83 $6.76 n/a $-2.07
Total Free Profit Per Share: $5.33 $3.43 n/a $-1.90
FD Mkt. Cap / Gold Eq.: $95.90 $92.02 n/a $-3.88
FD Mkt. Cap / Silver Eq.: $1.23 $1.10 n/a $-0.13
FD Mkt. Cap / Per Metal
as % Spot Price:
4.81% 4.96% n/a 0.15%

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.     ×