Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

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
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$546.62M which is a rise of roughly 13% over the last six months. As of 11/05/2023 they have ~C$71M debt and ~C$91.4M cash. They have 361M 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 11/05/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $484.30M $546.62M 04/08/2024 $62.31M
Total Assets: $173.77M $174.02M 11/05/2023 $0.24M
Total Liabilities: $66.44M $66.54M 11/05/2023 $0.09M
Current Assets: $40.16M $91.40M 04/08/2024 $51.24M
Current Liabilities: $9.49M $9.51M 11/05/2023 $0.01M
Total Debt: $70.82M $70.92M 11/05/2023 $0.10M
Cash: $27.02M $91.40M 04/08/2024 $64.38M
Enterprise Value: $528.11M $526.15M 09/03/1986 $-1.97M
Cash Flow: $19.65M $32.81M never $13.16M
Cash Flow Multiple: 24.64 16.66 never -7.98
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) 
3,414,570		 11/05/2023 -23,152
Initial CapEx (Outstanding): $82.00M
16.93% of MCap		 $82.00M
15% 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: 0.1
Producer: Weak
 0.1
Producer: 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 Name Owned Au Ag Cu Notes
Prod Lone Tree 100% show
3 million oz deposit.
Prod Ruby Hill 100% show
7 million oz deposit.
Exp Fad 100% show
Past producing mine.

25 million oz silver deposit with significant offsets.
Exp Granite Peak 100% show
2 million oz project

OP: 1.3 million oz
UG: 700,000 oz
Exp McCoy - Cove 100% show
3 million oz deposit
Total Land Package Size (ha): 14,150  
Current Data
Stage Name Owned Au Ag Cu Notes
Prod Lone Tree 100% show
3 million oz deposit.
Prod Ruby Hill 100% show
7 million oz deposit.
Exp Fad 100% show
Past producing mine.

25 million oz silver deposit with significant offsets.
Exp Granite Peak 100% show
2 million oz project

OP: 1.3 million oz
UG: 700,000 oz
Exp McCoy - Cove 100% 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 -0.20M
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 -0.16M
Maximum Profit (Gold): $137.56M $229.66M n/a $92.09M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $137.56M $229.66M n/a $92.09M
Max Profit / Current MCap: 0.284 0.420 n/a 0.136
Max Profit Per Share (Gold): $0.41 $0.52 n/a $0.11
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.41 $0.52 n/a $0.11
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $1,729.66 $1,952.21 n/a $222.55
FD MCap / Silver Eq.: $20.13 $22.87 n/a $2.74
FD MCap / Per Metal
as % Spot Price:		 86.86% 84.14% n/a -2.72%
Measured &
Indicated		 11/05/2023
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 84.30% 84.22% n/a -0.08%
Percentage Silver: 15.70% 15.78% n/a 0.08%
Total (Gold Eq. Oz.): 7.71M 7.72M n/a 0.01M
Total (Silver Eq. Oz.): 662.63M 658.87M n/a -3.76M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 4.80M 4.80M n/a 0.00M
Silver Eq. Oz.: 412.26M 409.82M n/a -2.44M
Maximum Profit (Gold): $2,071.32M $3,457.96M n/a $1,386.64M
Maximum Profit (Silver): $-191.19M $8.99M n/a $200.18M
Total Maximum Profit: $1,880.13M $3,466.95M n/a $1,586.82M
Max Profit / Current MCap: 3.882 6.343 n/a 2.460
Max Profit Per Share (Gold): $6.18 $7.77 n/a $1.59
Max Profit Per Share (Silver): $-0.57 $0.02 n/a $0.59
Total Max Profit Per Share: $5.61 $7.79 n/a $2.18
Total Free Profit Per Share: $3.63 $6.11 n/a $2.48
FD MCap / Gold Eq.: $100.96 $113.86 n/a $12.90
FD MCap / Silver Eq.: $1.17 $1.33 n/a $0.16
FD MCap / Per Metal
as % Spot Price:		 5.07% 4.91% n/a -0.16%

Reserves &
Resources		 11/05/2023
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 87.38% 87.30% n/a -0.08%
Percentage Silver: 12.62% 12.70% n/a 0.08%
Total (Gold Eq. Oz.): 16.59M 16.61M n/a 0.01M
Total (Silver Eq. Oz.): 1,426.17M 1,417.78M n/a -8.39M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 8.26M 8.27M n/a 0.01M
Silver Eq. Oz.: 710.07M 705.78M n/a -4.29M
Maximum Profit (Gold): $3,643.48M $6,082.60M n/a $2,439.12M
Maximum Profit (Silver): $-278.52M $13.09M n/a $291.61M
Total Maximum Profit: $3,364.96M $6,095.69M n/a $2,730.73M
Max Profit / Current MCap: 6.948 11.152 n/a 4.204
Max Profit Per Share (Gold): $10.88 $13.67 n/a $2.79
Max Profit Per Share (Silver): $-0.83 $0.03 n/a $0.86
Total Max Profit Per Share: $10.04 $13.70 n/a $3.65
Total Free Profit Per Share: $8.06 $12.02 n/a $3.95
FD MCap / Gold Eq.: $58.62 $66.11 n/a $7.50
FD MCap / Silver Eq.: $0.68 $0.77 n/a $0.09
FD MCap / Per Metal
as % Spot Price:		 2.94% 2.85% n/a -0.09%

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.     ×