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: Junior: Emerging 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 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.

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

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): $82.00M
18.62% of Mkt.Cap
$82.00M
12.52% 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)

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.     ×