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: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
OTCMKTS:IAUCF USD
TSE:IAU CAD

Description

i-80 Gold Corp are a gold focused junior, late stage development company with three exploration properties in USA. They have approximately 5Moz. of gold in the reserves and resources category of which 2.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$500.18M which is a rise of roughly 28% over the last four months. As of 05/11/2021 they have no debt and ~C$47.1M cash. They have 185M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

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

General Details

Financial 05/11/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $391.85M $500.18M 05/13/2021 $108.33M
Total Assets: never $47,096,469.51M 05/13/2021 $47,096,469.51M
Total Liabilities: never $0.16M 05/13/2021 $0.16M
Current Assets: never $47.10M 05/13/2021 $47.10M
Current Liabilities: never $0.16M 05/13/2021 $0.16M
Total Debt: $0.00M $0.00M 05/11/2021 $0.00M
Cash: $0.00M $47.10M 05/13/2021 $47.10M
Enterprise Value: $391.85M $453.08M 05/10/1984 $61.23M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 05/11/2021 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 05/11/2021 0.00%
Misc 05/11/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 182,676,000 185,000,000 05/13/2021 2,324,000
Shares (FD): 192,000,000 211,000,000 05/13/2021 19,000,000
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2023 05/11/2021 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
05/11/2021 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
05/11/2021 0
Initial CapEx (Outstanding): $82.00M
20.93% of Mkt.Cap
$82.00M
16.39% of Mkt.Cap
05/11/2021 $0.00M
Funding Option: n/a n/a 05/11/2021 n/a
Documentation: none PFS 05/13/2021 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 05/11/2021
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 05/11/2021 0.00M
Measured & Indicated: 2.50M 2.50M 05/11/2021 0.00M
Inferred: 2.50M 2.50M 05/11/2021 0.00M
Reserves & Resources: 5.00M 5.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.28M 0.28M 05/11/2021 0.00M
Measured & Indicated: 1.66M 1.66M 05/11/2021 0.00M
Inferred: 1.00M 1.00M 05/11/2021 0.00M
Reserves & Resources: 2.66M 2.66M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 05/11/2021 $0.00
Extra Operating Cost: n/a n/a 05/11/2021 $0.00
Average Grade: 1.80 g/t 1.80 g/t 05/11/2021 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 05/13/2021 0.00%
F
U
T
U
R
E
Proven & Probable: 3.50M 3.50M 05/11/2021 0.00M
Annual Production: 200,000oz. 200,000oz. 05/11/2021 0oz.
Cash Cost: $900 $900 05/11/2021 $0
Extra Operating Cost: $450 $450 05/11/2021 $0
SILVER 05/11/2021
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 05/11/2021 0.00M
Measured & Indicated: n/a n/a 05/11/2021 0.00M
Inferred: n/a n/a 05/11/2021 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 05/11/2021 0.00M
Measured & Indicated: n/a n/a 05/11/2021 0.00M
Inferred: n/a n/a 05/11/2021 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 05/11/2021 $0.00
Extra Operating Cost: n/a n/a 05/11/2021 $0.00
Average Grade: n/a n/a 05/11/2021 n/a
Recovery Rate: n/a n/a 05/11/2021 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 05/11/2021 0.00M
Annual Production: n/a n/a 05/11/2021 n/a
Cash Cost: n/a n/a 05/11/2021 n/a
Extra Operating Cost: n/a n/a 05/11/2021 n/a

Property

Last Analysis Data  (05/11/2021)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Exploration Nevada, USA Getchell 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): 12,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Exploration Nevada, USA Getchell 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): 12,000  

Profitability (by resource)

Proven &
Probable
05/11/2021
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 4.49M
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 3.59M
Maximum Profit (Gold): $95.59M $81.34M n/a $-14.25M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $95.59M $81.34M n/a $-14.25M
Max Profit / Current MCap: 0.244 0.163 n/a -0.081
Max Profit Per Share (Gold): $0.50 $0.39 n/a $-0.11
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.50 $0.39 n/a $-0.11
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $1,399.47 $1,786.36 n/a $386.89
FD Mkt. Cap / Silver Eq.: $21.03 $22.51 n/a $1.48
FD Mkt. Cap / Per Metal
as % Spot Price:
76.15% 101.21% n/a 25.06%
Measured &
Indicated
05/11/2021
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.): 2.50M 2.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 32.07M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.66M 1.66M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 21.24M
Maximum Profit (Gold): $565.34M $481.07M n/a $-84.27M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $565.34M $481.07M n/a $-84.27M
Max Profit / Current MCap: 1.443 0.962 n/a -0.481
Max Profit Per Share (Gold): $2.94 $2.28 n/a $-0.66
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.94 $2.28 n/a $-0.66
Total Free Profit Per Share: $0.47 $0.00 n/a $-0.47
FD Mkt. Cap / Gold Eq.: $236.63 $302.04 n/a $65.42
FD Mkt. Cap / Silver Eq.: $3.56 $3.81 n/a $0.25
FD Mkt. Cap / Per Metal
as % Spot Price:
12.88% 17.11% n/a 4.24%

Reserves &
Resources
05/11/2021
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.): 5.00M 5.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 64.13M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.66M 2.66M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 34.07M
Maximum Profit (Gold): $906.73M $771.57M n/a $-135.16M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $906.73M $771.57M n/a $-135.16M
Max Profit / Current MCap: 2.314 1.543 n/a -0.771
Max Profit Per Share (Gold): $4.72 $3.66 n/a $-1.07
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.72 $3.66 n/a $-1.07
Total Free Profit Per Share: $2.25 $0.64 n/a $-1.62
FD Mkt. Cap / Gold Eq.: $147.53 $188.32 n/a $40.79
FD Mkt. Cap / Silver Eq.: $2.22 $2.37 n/a $0.16
FD Mkt. Cap / Per Metal
as % Spot Price:
8.03% 10.67% n/a 2.64%

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.     ×