Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
TSE:EQX
CAD
NYSEAMERICAN:EQX
USD
Description
Equinox Gold Corp are a gold focused mid-tier producer with two producing mines in Brazil, three mines in development in Brazil and USA and three exploration properties. Currently they produce roughly 700koz. 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 ~$2116.68M which is a rise of roughly 7% over the last two months. As of 03/11/2024 they have ~$986M debt and ~$192M cash. They have 323M shares outstanding and trade on the Toronto Stock Exchange.
Quick Links
Login to access
General Details
Financial
03/11/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$1,985.12M
$2,116.68M
03/11/2024
$131.55M
Total Assets:
$1,500.00M
$1,500.00M
03/11/2024
$0.00M
Total Liabilities:
$900.00M
$900.00M
03/11/2024
$0.00M
Current Assets:
$300.00M
$300.00M
03/11/2024
$0.00M
Current Liabilities:
$150.00M
$150.00M
03/11/2024
$0.00M
Total Debt:
$986.00M
$986.00M
03/11/2024
$0.00M
Cash:
$192.00M
$192.00M
03/11/2024
$0.00M
Enterprise Value:
$2,779.12M
$2,910.68M
03/27/2062
$131.55M
Cash Flow:
$232.33M
$356.65M
never
$124.32M
Cash Flow Multiple:
8.54
5.93
never
-2.61
Net Debt to Cash Flow Ratio:
3.42
2.23
never
-1.19
Finance within 1 year:
03/11/2024
n/a
Misc
03/11/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
323,392,025
323,392,025
03/11/2024
0
Shares (FD):
404,000,000
404,000,000
03/11/2024
0
Insider Ownership:
n/a
35%
03/23/2024
35%
Dividend (Annual):
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2018
03/11/2024
n/a
Production (Gold Eq Oz.):
(guess) 700,000
(guess) 700,000
03/11/2024
0
Production (Silver Eq Oz.) :
(guess) 62,467,485
(guess) 57,851,138
03/11/2024
-4,616,346
Initial CapEx (Outstanding):
$146.00M7.35% of MCap
$146.00M6.9% of MCap
03/11/2024
$0.00M
Funding Option:
n/a
(guess) Issue stock
03/11/2024
n/a
Documentation:
none
PRODUCER
03/23/2024
n/a
Future MCap Modifier:
0.2Producer: Growth Potential
0.2Producer: Growth Potential
10/01/2023
0
Cash Flow Multiplier:
12
12
02/21/2024
0.00
Resource Data
GOLD
03/11/2024 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
03/11/2024
0.00M
Measured & Indicated:
28.00M
28.00M
03/11/2024
0.00M
Inferred:
15.00M
15.00M
03/11/2024
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
03/11/2024
0.00M
Measured & Indicated:
21.59M
21.59M
03/11/2024
0.00M
Inferred:
6.38M
6.38M
03/11/2024
0.00M
Reserves & Resources:
27.97M
27.97M
never
0.00M
C U R R E N T
Annual Production:
(guess) 700,000oz.
(guess) 700,000oz.
03/11/2024
0oz.
Cash Cost:
$1,400
$1,400
03/11/2024
$0.00
Extra Operating Cost:
$450
$450
03/11/2024
$0.00
G R A D E
Underground (Avg):
0.80 g/t
n/a
03/23/2024
n/a
Open Pit (Avg):
n/a
0.75 g/t
03/23/2024
0.75 g/t
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
03/23/2024
0.00%
F U T U R E
Proven & Probable:
30.00M
30.00M
03/11/2024
0.00M
Annual Production:
1,100,000oz.
1,100,000oz.
03/11/2024
0oz.
Cash Cost:
$1,400
$1,400
03/11/2024
$0
Extra Operating Cost:
$500
$500
03/11/2024
$0
SILVER
03/11/2024 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
03/11/2024
0.00M
Measured & Indicated:
n/a
n/a
03/11/2024
0.00M
Inferred:
n/a
n/a
03/11/2024
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
03/11/2024
0.00M
Measured & Indicated:
n/a
n/a
03/11/2024
0.00M
Inferred:
n/a
n/a
03/11/2024
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
03/11/2024
$0.00
Extra Operating Cost:
n/a
n/a
03/11/2024
$0.00
G R A D E
Underground (Avg):
n/a
n/a
03/11/2024
n/a
Open Pit (Avg):
n/a
n/a
03/11/2024
n/a
Recovery Rate:
n/a
n/a
03/11/2024
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
03/11/2024
0.00M
Annual Production:
n/a
n/a
03/11/2024
n/a
Cash Cost:
n/a
n/a
03/11/2024
n/a
Extra Operating Cost:
n/a
n/a
03/11/2024
n/a
Property
Last Analysis Data (03/11/2024)
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
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
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
Ontario , Canada
Greenstone
60% (guess)
n/a
Open Pit
show
8M oz project
70% ownership
240,000 oz year (their share)
Exploration
Mexico , Mexico
Los Filos
100% (guess)
60,000
Both
show
Open Pit and Underground mines.
150,000 acres.
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.
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):
263,000
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
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
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
Ontario , Canada
Greenstone
60% (guess)
n/a
Open Pit
show
8M oz project
70% ownership
240,000 oz year (their share)
Exploration
Mexico , Mexico
Los Filos
100% (guess)
60,000
Both
show
Open Pit and Underground mines.
150,000 acres.
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.
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):
263,000
Profitability (by resource)
Proven & Probable
03/11/2024 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
-98.92M
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
-84.08M
Maximum Profit (Gold):
$4,231.73M
$6,496.13M
n/a
$2,264.40M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$4,231.73M
$6,496.13M
n/a
$2,264.40M
Max Profit / Current MCap:
2.132
3.069
n/a
0.937
Max Profit Per Share (Gold):
$10.47
$16.08
n/a
$5.60
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$10.47
$16.08
n/a
$5.60
Total Free Profit Per Share:
$3.84
$8.92
n/a
$5.07
FD MCap / Gold Eq.:
$155.70
$166.01
n/a
$10.32
FD MCap / Silver Eq.:
$1.74
$2.01
n/a
$0.26
FD MCap / Per Metal as % Spot Price:
7.14%
7.04%
n/a
-0.10%
Measured & Indicated
03/11/2024 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
-184.65M
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
-142.38M
Maximum Profit (Gold):
$7,165.72M
$11,000.11M
n/a
$3,834.38M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$7,165.72M
$11,000.11M
n/a
$3,834.38M
Max Profit / Current MCap:
3.610
5.197
n/a
1.587
Max Profit Per Share (Gold):
$17.74
$27.23
n/a
$9.49
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$17.74
$27.23
n/a
$9.49
Total Free Profit Per Share:
$11.11
$20.07
n/a
$8.96
FD MCap / Gold Eq.:
$91.95
$98.04
n/a
$6.09
FD MCap / Silver Eq.:
$1.03
$1.19
n/a
$0.16
FD MCap / Per Metal as % Spot Price:
4.21%
4.16%
n/a
-0.06%
Reserves & Resources
03/11/2024 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
-283.58M
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
-184.42M
Maximum Profit (Gold):
$9,281.58M
$14,248.17M
n/a
$4,966.58M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$9,281.58M
$14,248.17M
n/a
$4,966.58M
Max Profit / Current MCap:
4.676
6.731
n/a
2.056
Max Profit Per Share (Gold):
$22.97
$35.27
n/a
$12.29
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$22.97
$35.27
n/a
$12.29
Total Free Profit Per Share:
$16.34
$28.11
n/a
$11.76
FD MCap / Gold Eq.:
$70.99
$75.69
n/a
$4.70
FD MCap / Silver Eq.:
$0.80
$0.92
n/a
$0.12
FD MCap / Per Metal as % Spot Price:
3.25%
3.21%
n/a
-0.05%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
03/11/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
05/14/2024
Spot Gold:
$2,181.90
$2,359.50
05/14/2024
$177.60
Spot Silver:
$24.45
$28.55
05/14/2024
$4.10
Gold:Silver Ratio:
89.24
82.64
05/14/2024
-6.59
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
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%
Follow us on: