Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
NYSEAMERICAN:EQX
USD
TSE:EQX
CAD
Description
Equinox Gold Corp are a gold focused emerging major with four producing mines in Brazil and Mexico, five mines in development in Brazil and USA and exploration properties. Currently they produce roughly 600koz. of gold per year. They have approximately 43Moz. of gold in the reserves and resources category of which 28Moz. are in the measured and indicated category. They have a market capitalisation of ~$1512.32M which is a fall of roughly 46% over the last eleven months. As of 11/03/2022 they have ~$724M debt and ~$200M cash. They have 307M shares outstanding and trade on the Toronto Stock Exchange.
Quick Links
Login to access
General Details
Financial
03/10/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$2,825.87M
$1,512.32M
01/11/2023
$-1,313.54M
Total Assets:
$1,500.00M
$1,500.00M
03/10/2022
$0.00M
Total Liabilities:
$800.00M
$900.00M
11/03/2022
$100.00M
Current Assets:
$450.00M
$300.00M
11/03/2022
$-150.00M
Current Liabilities:
$150.00M
$150.00M
03/10/2022
$0.00M
Total Debt:
$530.00M
$724.00M
11/03/2022
$194.00M
Cash:
$305.00M
$200.00M
01/11/2023
$-105.00M
Enterprise Value:
$3,050.87M
$2,036.32M
07/12/2034
$-1,014.54M
Cash Flow:
$201.79M
$54.39M
never
$-147.40M
Cash Flow Multiple:
14.00
27.81
never
13.80
Net Debt to Cash Flow Ratio:
1.12
9.63
never
8.52
Finance within 1 year:
03/10/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
03/10/2022
0.00%
Misc
03/10/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
302,156,000
307,000,000
01/11/2023
4,844,000
Shares (FD):
354,000,000
359,000,000
01/11/2023
5,000,000
Insider Ownership:
n/a
40%
01/11/2023
40%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2018
03/10/2022
n/a
Production (Gold Eq Oz.):
(guess) 650,000
(guess) 600,000
01/11/2023
-50,000
Production (Silver Eq Oz.) :
(guess) 50,321,359
(guess) 50,524,194
01/11/2023
202,834
Initial CapEx (Outstanding):
$146.00M5.17% of Mkt.Cap
$146.00M9.65% of Mkt.Cap
03/10/2022
$0.00M
Funding Option:
n/a
(guess) Issue stock
03/10/2022
n/a
Documentation:
none
PRODUCER
01/11/2023
n/a
Value Adjustment:
none
-20%
never
-20%
Resource Data
GOLD
03/10/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
15.00M
15.00M
03/10/2022
0.00M
Measured & Indicated:
28.00M
28.00M
03/10/2022
0.00M
Inferred:
15.00M
15.00M
03/10/2022
0.00M
Reserves & Resources:
43.00M
43.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
12.75M
12.75M
03/10/2022
0.00M
Measured & Indicated:
21.59M
21.59M
03/10/2022
0.00M
Inferred:
6.38M
6.38M
03/10/2022
0.00M
Reserves & Resources:
27.97M
27.97M
never
0.00M
C U R R E N T
Annual Production:
(guess) 650,000oz.
(guess) 600,000oz.
01/11/2023
-50,000oz.
Cash Cost:
$1,100
$1,300
11/21/2022
$200.00
Extra Operating Cost:
$450
$450
11/21/2022
$0.00
Average Grade:
0.80 g/t
0.80 g/t
03/10/2022
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
01/11/2023
0.00%
F U T U R E
Proven & Probable:
30.00M
30.00M
03/10/2022
0.00M
Annual Production:
1,000,000oz.
1,000,000oz.
03/10/2022
0oz.
Cash Cost:
$1,000
$1,100
11/03/2022
$100
Extra Operating Cost:
$400
$450
11/03/2022
$50
SILVER
03/10/2022 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
03/10/2022
0.00M
Measured & Indicated:
n/a
n/a
03/10/2022
0.00M
Inferred:
n/a
n/a
03/10/2022
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
03/10/2022
0.00M
Measured & Indicated:
n/a
n/a
03/10/2022
0.00M
Inferred:
n/a
n/a
03/10/2022
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
03/10/2022
$0.00
Extra Operating Cost:
n/a
n/a
03/10/2022
$0.00
Average Grade:
n/a
n/a
03/10/2022
n/a
Recovery Rate:
n/a
n/a
03/10/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
03/10/2022
0.00M
Annual Production:
n/a
n/a
03/10/2022
n/a
Cash Cost:
n/a
n/a
03/10/2022
n/a
Extra Operating Cost:
n/a
n/a
03/10/2022
n/a
Property
Last Analysis Data (03/10/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Brazil , Brazil
Fazenda
100% (guess)
n/a
Underground
show
70,000 oz per year.
6 year mine life.
Production
Brazil , Brazil
Pilar
100% (guess)
n/a
Underground
show
85,000 oz per year.
Long life mine.
Production
Brazil , Brazil
RDM
100% (guess)
n/a
Open Pit
show
75,000 oz per year.
Development
Brazil , Brazil
Aurizona
100% (guess)
200,000
Both
show
2 million oz deposit.
$146 Capex
Production in 2019.
Development
Novo Progreso , Brazil
Coringa
100%
28,000
Open Pit
show
Working on feasibility study. Once completed in 2017, they will need to obtain the capex of about $65 million.
Potential production in 2018.
Development
Brazil , Brazil
Santa Luz
100% (guess)
n/a
n/a
show
On Care & Maintenance.
100,000 oz per year
$84 million capex to restart production.
Exploration
Sao Luis , Brazil
Cachoeira
0%
n/a
n/a
n/a
Exploration
Brazil
Luna Greenfields
100% (guess)
220,000
Open Pit
show
Early exploration.
Exploration
Maranhao , Brazil
Maranhao
100%
n/a
n/a
n/a
Exploration
Ontario , Canada
Brookbank
100%
n/a
n/a
show
Part of the Trans-Canada deposits.
Exploration
Balmertown , Canada
East Bay
35%
n/a
n/a
n/a
Exploration
British Columbia , Canada
Elk
100% (guess)
n/a
n/a
show
400,000 oz deposit at 6 gpt
Exploration
Ontario , Canada
Hardrock
50%
n/a
Both
show
Largest deposit (6 million oz) of the Trans-Canada deposits. PEA due in 2014.
50% JV with Centerra.
Exploration
Red Lake , Canada
Newman-Madsen
50%
n/a
n/a
n/a
Exploration
Mccomber Township , Canada
Northern Empire
100%
n/a
n/a
n/a
Exploration
Ontario , Canada
PQ North
100%
n/a
n/a
n/a
Exploration
Red Lake , Canada
Rahill-Bonanza
44%
n/a
n/a
n/a
Exploration
Red Lake , Canada
Redgold
0%
n/a
n/a
n/a
Exploration
Chile , Chile
Ricardo
100% (guess)
16,000
n/a
show
Early exploration.
Production
Mexico , Mexico
Mercedes
100% (guess)
n/a
Underground
show
Acquired from Yamana Gold.
800,000 deposit.
90,000 oz of production expected in 2017.
Exploration
Mexico , Mexico
Bermejas
100% (guess)
n/a
n/a
show
Very close to Los Filos.
Exploration
Mexico , Mexico
Los Filos
100% (guess)
60,000
Both
show
Open Pit and Underground mines.
150,000 acres.
Exploration
Ensenada , Mexico
Santa Teresa
0%
n/a
n/a
n/a
Development
California , USA
Castle Mountain
100% (guess)
3,000
Open Pit
show
4 million oz resource.
Low grade at .6 gpt
All-in cost projected to be around $1,000 per oz.
PEA: Low capex of only $98 million.
Development
Nevada , USA
South Arturo
40% (guess)
n/a
Open Pit
show
Production in 2019.
35,000 oz annual.
JV with Goldcorp.
Exploration
Nevada , USA
Cove-McCoy
100%
12,000
Both
show
Still early exploration. But a discovery next to a large open pit.
Two past producing open pits. High grade.
300,000 oz and likely to grow in size.
Exploration
California , USA
Mesquite
100% (guess)
n/a
Open Pit
show
1.1 million oz of reserves
135,000 oz annual production.
$1,100 all-in costs.
Total Land Package Size (ha):
539,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Brazil , Brazil
Fazenda
100% (guess)
n/a
Underground
show
70,000 oz per year.
6 year mine life.
Production
Brazil , Brazil
Pilar
100% (guess)
n/a
Underground
show
85,000 oz per year.
Long life mine.
Production
Brazil , Brazil
RDM
100% (guess)
n/a
Open Pit
show
75,000 oz per year.
Development
Brazil , Brazil
Aurizona
100% (guess)
200,000
Both
show
2 million oz deposit.
$146 Capex
Production in 2019.
Development
Novo Progreso , Brazil
Coringa
100%
28,000
Open Pit
show
Working on feasibility study. Once completed in 2017, they will need to obtain the capex of about $65 million.
Potential production in 2018.
Development
Brazil , Brazil
Santa Luz
100% (guess)
n/a
n/a
show
On Care & Maintenance.
100,000 oz per year
$84 million capex to restart production.
Exploration
Sao Luis , Brazil
Cachoeira
0%
n/a
n/a
n/a
Exploration
Brazil
Luna Greenfields
100% (guess)
220,000
Open Pit
show
Early exploration.
Exploration
Maranhao , Brazil
Maranhao
100%
n/a
n/a
n/a
Exploration
Ontario , Canada
Brookbank
100%
n/a
n/a
show
Part of the Trans-Canada deposits.
Exploration
Balmertown , Canada
East Bay
35%
n/a
n/a
n/a
Exploration
British Columbia , Canada
Elk
100% (guess)
n/a
n/a
show
400,000 oz deposit at 6 gpt
Exploration
Ontario , Canada
Hardrock
50%
n/a
Both
show
Largest deposit (6 million oz) of the Trans-Canada deposits. PEA due in 2014.
50% JV with Centerra.
Exploration
Red Lake , Canada
Newman-Madsen
50%
n/a
n/a
n/a
Exploration
Mccomber Township , Canada
Northern Empire
100%
n/a
n/a
n/a
Exploration
Ontario , Canada
PQ North
100%
n/a
n/a
n/a
Exploration
Red Lake , Canada
Rahill-Bonanza
44%
n/a
n/a
n/a
Exploration
Red Lake , Canada
Redgold
0%
n/a
n/a
n/a
Exploration
Chile , Chile
Ricardo
100% (guess)
16,000
n/a
show
Early exploration.
Production
Mexico , Mexico
Mercedes
100% (guess)
n/a
Underground
show
Acquired from Yamana Gold.
800,000 deposit.
90,000 oz of production expected in 2017.
Exploration
Mexico , Mexico
Bermejas
100% (guess)
n/a
n/a
show
Very close to Los Filos.
Exploration
Mexico , Mexico
Los Filos
100% (guess)
60,000
Both
show
Open Pit and Underground mines.
150,000 acres.
Exploration
Ensenada , Mexico
Santa Teresa
0%
n/a
n/a
n/a
Development
California , USA
Castle Mountain
100% (guess)
3,000
Open Pit
show
4 million oz resource.
Low grade at .6 gpt
All-in cost projected to be around $1,000 per oz.
PEA: Low capex of only $98 million.
Development
Nevada , USA
South Arturo
40% (guess)
n/a
Open Pit
show
Production in 2019.
35,000 oz annual.
JV with Goldcorp.
Exploration
Nevada , USA
Cove-McCoy
100%
12,000
Both
show
Still early exploration. But a discovery next to a large open pit.
Two past producing open pits. High grade.
300,000 oz and likely to grow in size.
Exploration
California , USA
Mesquite
100% (guess)
n/a
Open Pit
show
1.1 million oz of reserves
135,000 oz annual production.
$1,100 all-in costs.
Total Land Package Size (ha):
539,000
Profitability (by resource)
Proven & Probable
03/10/2022 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.):
15.00M
15.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
101.84M
P L A U S I B L E
Gold Eq. Oz.:
12.75M
12.75M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
86.57M
Maximum Profit (Gold):
$3,958.24M
$924.63M
n/a
$-3,033.61M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$3,958.24M
$924.63M
n/a
$-3,033.61M
Max Profit / Current MCap:
1.401
0.611
n/a
-0.789
Max Profit Per Share (Gold):
$11.18
$2.58
n/a
$-8.61
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$11.18
$2.58
n/a
$-8.61
Total Free Profit Per Share:
$0.98
$0.00
n/a
$-0.98
FD Mkt. Cap / Gold Eq.:
$221.64
$118.61
n/a
$-103.02
FD Mkt. Cap / Silver Eq.:
$2.86
$1.41
n/a
$-1.45
FD Mkt. Cap / Per Metal as % Spot Price:
11.12%
6.31%
n/a
-4.81%
Measured & Indicated
03/10/2022 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.):
28.00M
28.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
190.11M
P L A U S I B L E
Gold Eq. Oz.:
21.59M
21.59M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
146.59M
Maximum Profit (Gold):
$6,702.62M
$1,565.71M
n/a
$-5,136.91M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$6,702.62M
$1,565.71M
n/a
$-5,136.91M
Max Profit / Current MCap:
2.372
1.035
n/a
-1.337
Max Profit Per Share (Gold):
$18.93
$4.36
n/a
$-14.57
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$18.93
$4.36
n/a
$-14.57
Total Free Profit Per Share:
$8.73
$0.00
n/a
$-8.73
FD Mkt. Cap / Gold Eq.:
$130.89
$70.05
n/a
$-60.84
FD Mkt. Cap / Silver Eq.:
$1.69
$0.83
n/a
$-0.86
FD Mkt. Cap / Per Metal as % Spot Price:
6.57%
3.73%
n/a
-2.84%
Reserves & Resources
03/10/2022 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.):
43.00M
43.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
291.95M
P L A U S I B L E
Gold Eq. Oz.:
27.97M
27.97M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
189.87M
Maximum Profit (Gold):
$8,681.73M
$2,028.02M
n/a
$-6,653.71M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$8,681.73M
$2,028.02M
n/a
$-6,653.71M
Max Profit / Current MCap:
3.072
1.341
n/a
-1.731
Max Profit Per Share (Gold):
$24.52
$5.65
n/a
$-18.88
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$24.52
$5.65
n/a
$-18.88
Total Free Profit Per Share:
$14.32
$0.00
n/a
$-14.32
FD Mkt. Cap / Gold Eq.:
$101.05
$54.08
n/a
$-46.97
FD Mkt. Cap / Silver Eq.:
$1.31
$0.64
n/a
$-0.66
FD Mkt. Cap / Per Metal as % Spot Price:
5.07%
2.88%
n/a
-2.19%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
03/10/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
02/09/2023
Spot Gold:
$1,993.50
$1,879.50
02/09/2023
$-114.00
Spot Silver:
$25.75
$22.32
02/09/2023
$-3.43
Gold:Silver Ratio:
77.42
84.21
02/09/2023
6.79
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: