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
NYSEAMERICAN:IAUX USD
TSE:IAU CAD

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$386.95M which is a fall of roughly 43% over the last seven months. As of 03/09/2022 they have ~C$71M debt and ~C$73.74M cash. They have 240M 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 03/09/2022
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $680.50M $386.95M 03/09/2022 $-293.55M
Total Assets: $185.10M $173.76M 03/09/2022 $-11.34M
Total Liabilities: $70.77M $66.44M 03/09/2022 $-4.33M
Current Assets: $77.77M $73.01M 03/09/2022 $-4.76M
Current Liabilities: $10.11M $9.49M 03/09/2022 $-0.62M
Total Debt: $75.44M $70.82M 03/09/2022 $-4.62M
Cash: $78.55M $73.74M 03/09/2022 $-4.81M
Enterprise Value: $677.39M $384.03M 03/03/1982 $-293.36M
Cash Flow: $41.50M $30.66M never $-10.84M
Cash Flow Multiple: 16.40 12.62 never -3.78
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) 
8,525,046
03/09/2022 737,629
Initial CapEx (Outstanding): $82.00M
12.05% of Mkt.Cap
$82.00M
21.19% of Mkt.Cap
03/09/2022 $0.00M
Funding Option: n/a n/a 03/09/2022 n/a
Documentation: none PRODUCER 09/16/2022 n/a
Value Adjustment: -25% none 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% 09/16/2022 0.00%
F
U
T
U
R
E
Proven & Probable: 10.00M 10.00M 03/09/2022 0.00M
Annual Production: 400,000oz. 500,000oz. 09/16/2022 100,000oz.
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 2.58M
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 2.07M
Maximum Profit (Gold): $87.14M $85.85M n/a $-1.29M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $87.14M $85.85M n/a $-1.29M
Max Profit / Current MCap: 0.128 0.222 n/a 0.094
Max Profit Per Share (Gold): $0.35 $0.34 n/a $-0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.35 $0.34 n/a $-0.01
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $2,430.37 $1,381.96 n/a $-1,048.41
FD Mkt. Cap / Silver Eq.: $31.21 $16.21 n/a $-15.00
FD Mkt. Cap / Per Metal
as % Spot Price:
121.96% 75.19% n/a -46.77%
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 44.26M
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 28.74M
Maximum Profit (Gold): $1,212.51M $1,194.51M n/a $-18.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,212.51M $1,194.51M n/a $-18.00M
Max Profit / Current MCap: 1.782 3.087 n/a 1.305
Max Profit Per Share (Gold): $4.85 $4.78 n/a $-0.07
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.85 $4.78 n/a $-0.07
Total Free Profit Per Share: $1.35 $2.66 n/a $1.31
FD Mkt. Cap / Gold Eq.: $174.67 $99.32 n/a $-75.35
FD Mkt. Cap / Silver Eq.: $2.24 $1.17 n/a $-1.08
FD Mkt. Cap / Per Metal
as % Spot Price:
8.76% 5.40% n/a -3.36%

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 103.27M
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 52.34M
Maximum Profit (Gold): $2,208.42M $2,175.63M n/a $-32.78M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,208.42M $2,175.63M n/a $-32.78M
Max Profit / Current MCap: 3.245 5.623 n/a 2.377
Max Profit Per Share (Gold): $8.83 $8.70 n/a $-0.13
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $8.83 $8.70 n/a $-0.13
Total Free Profit Per Share: $5.33 $6.58 n/a $1.25
FD Mkt. Cap / Gold Eq.: $95.90 $54.53 n/a $-41.37
FD Mkt. Cap / Silver Eq.: $1.23 $0.64 n/a $-0.59
FD Mkt. Cap / Per Metal
as % Spot Price:
4.81% 2.97% n/a -1.85%

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.     ×