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
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
TSE:IAU CAD
NYSEAMERICAN:IAUX USD

Description

i-80 Gold Corp are a gold 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 in the reserves and resources category of which 6.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$562.54M which is a rise of roughly 28% over the last seven months. As of 11/06/2022 they have ~C$72M debt and ~C$35.74M 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
Item Value Value Updated
MCap (FD): $440.38M $562.54M 11/06/2022
Total Assets: $175.45M $177.21M 11/06/2022
Total Liabilities: $67.08M $67.76M 11/06/2022
Current Assets: $73.72M $40.95M 03/14/2023
Current Liabilities: $9.58M $9.68M 11/06/2022
Total Debt: $71.51M $72.22M 11/06/2022
Cash: $74.46M $35.74M 03/14/2023
Enterprise Value: $437.44M $599.02M 12/24/1988
Cash Flow: $1.71M $21.89M never
Cash Flow Multiple: 257.69 25.70 never
Net Debt to
Cash Flow Ratio:		 n/a 1.67 never
Finance within 1 year: 11/06/2022
Misc 11/06/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 241,000,000 241,000,000 11/06/2022
Shares (FD): 251,000,000 251,000,000 11/06/2022
Insider Ownership: n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2022 11/06/2022
Production (Gold Eq Oz.): (guess) 
10,000		 (guess) 
40,000		 11/08/2022
Production (Silver Eq Oz.): (guess) 
818,266		 (guess) 
3,301,908		 11/08/2022
Initial CapEx (Outstanding): $82.00M
18.62% of MCap		 $82.00M
14.58% of MCap 		11/06/2022
Funding Option: n/a n/a 11/06/2022
Documentation: none PRODUCER 04/17/2023
Future MCap Modifier: 0.15
Producer: Average
 0.15
Producer: Average
 04/24/2023
Cash Flow Multiplier: 5 7 04/17/2023

Resource Data

GOLD 11/06/2022
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.35M 0.35M 11/06/2022
Measured & Indicated: 6.50M 6.50M 11/06/2022
Inferred: 8.00M 8.00M 11/06/2022
Reserves & Resources: 14.50M 14.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.28M 0.28M 11/06/2022
Measured & Indicated: 4.22M 4.22M 11/06/2022
Inferred: 3.20M 3.20M 11/06/2022
Reserves & Resources: 7.42M 7.42M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
10,000oz.		 (guess) 
40,000oz.		 11/08/2022
Cash Cost: $1,000 $950 11/08/2022
Extra Operating Cost: $500 $450 11/08/2022
Average Grade: 1.80 g/t 1.80 g/t 11/06/2022
Recovery Rate: (CG)  80.00% (CG)  80.00% 04/17/2023
F
U
T
U
R
E		 Proven & Probable: 10.00M 10.00M 11/06/2022
Annual Production: 350,000oz. 350,000oz. 11/06/2022
Cash Cost: $950 $1,100 04/17/2023
Extra Operating Cost: $450 $500 04/13/2023
SILVER 11/06/2022
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 11/06/2022
Measured & Indicated: n/a n/a 11/06/2022
Inferred: n/a n/a 11/06/2022
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 11/06/2022
Measured & Indicated: n/a n/a 11/06/2022
Inferred: n/a n/a 11/06/2022
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 11/06/2022
Extra Operating Cost: n/a n/a 11/06/2022
Average Grade: n/a n/a 11/06/2022
Recovery Rate: n/a n/a 11/06/2022
F
U
T
U
R
E		 Proven & Probable: n/a n/a 11/06/2022
Annual Production: n/a n/a 11/06/2022
Cash Cost: n/a n/a 11/06/2022
Extra Operating Cost: n/a n/a 11/06/2022

Property

Last Analysis Data  (11/06/2022)
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 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): 12,650  
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		 11/06/2022
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 0.35M 0.35M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.28M 0.28M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $47.85M $153.24M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $47.85M $153.24M n/a
Max Profit / Current MCap: 0.109 0.272 n/a
Max Profit Per Share (Gold): $0.19 $0.61 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.19 $0.61 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $1,572.80 $2,009.06 n/a
FD MCap / Silver Eq.: $19.22 $24.34 n/a
FD MCap / Per Metal
as % Spot Price:		 94.13% 103.17% n/a
Measured &
Indicated		 11/06/2022
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 6.50M 6.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 4.22M 4.22M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $720.51M $2,307.42M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $720.51M $2,307.42M n/a
Max Profit / Current MCap: 1.636 4.102 n/a
Max Profit Per Share (Gold): $2.87 $9.19 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $2.87 $9.19 n/a
Total Free Profit Per Share: $0.49 $6.18 n/a
FD MCap / Gold Eq.: $104.46 $133.43 n/a
FD MCap / Silver Eq.: $1.28 $1.62 n/a
FD MCap / Per Metal
as % Spot Price:		 6.25% 6.85% n/a

Reserves &
Resources		 11/06/2022
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 14.50M 14.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 7.42M 7.42M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,267.39M $4,058.78M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,267.39M $4,058.78M n/a
Max Profit / Current MCap: 2.878 7.215 n/a
Max Profit Per Share (Gold): $5.05 $16.17 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $5.05 $16.17 n/a
Total Free Profit Per Share: $2.67 $13.16 n/a
FD MCap / Gold Eq.: $59.38 $75.85 n/a
FD MCap / Silver Eq.: $0.73 $0.92 n/a
FD MCap / Per Metal
as % Spot Price:		 3.55% 3.90% n/a

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.     ×