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 with 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 and silver focused junior, emerging mid-tier producer with two producing mines in USA and three exploration properties. Currently they produce roughly 20koz. of gold per year. They have approximately 14.5Moz. of gold and 75Moz. of silver in the reserves and resources category of which 6.5Moz. of gold and 50Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~C$864.45M which is a rise of roughly 103% over the last ten months. As of 11/11/2024 they have ~C$187M debt and ~C$95.81M cash. They have 811M 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 11/11/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $426.12M $864.45M 06/15/2025
MCap (OS): $368.92M $665.15M 06/15/2025
Total Assets: $789.83M $798.39M 11/11/2024
Total Liabilities: $288.65M $291.77M 11/11/2024
Current Assets: $118.47M $119.76M 11/11/2024
Current Liabilities: $128.53M $129.92M 11/11/2024
Total Debt: $185.25M $187.26M 11/11/2024
Cash: $94.78M $95.81M 11/11/2024
Debt (Net): $90.47M $91.45M
Enterprise Value: $516.59M $955.90M 04/16/2000
Cash Flow: $19.42M $37.58M never
Cash Flow Multiple: 21.94 23.00 never
Net Debt to
Cash Flow Ratio:		 4.66 2.43 never
Finance within 1 year: 11/11/2024
Misc 11/11/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 398,291,879 811,000,000 06/15/2025
Shares (FD): 460,048,030 1,054,000,000 06/15/2025
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Group: Producer Producer never
Production ETA: n/a 01/01/2022 11/11/2024
Production (Gold Eq Oz.): (guess) 
20,000		 (guess) 
20,000		 11/11/2024
Production (Silver Eq Oz.): (guess) 
1,715,810		 (guess) 
1,732,968		 11/11/2024
Development Phase: none Producer (Single Mine) 09/01/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 20
Producer: Growth Potential
 20
Producer: Growth Potential
 06/23/2024
Cash Flow Multiple: 5 4 11/13/2024

Resource Data

GOLD 11/11/2024
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 11/11/2024
Measured & Indicated: 6.50M 6.50M 11/11/2024
Inferred: 8.00M 8.00M 11/11/2024
Reserves & Resources: 14.50M 14.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.28M 0.28M 11/11/2024
Measured & Indicated: 4.22M 4.22M 11/11/2024
Inferred: 3.20M 3.20M 11/11/2024
Reserves & Resources: 7.42M 7.42M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
20,000oz.		 (guess) 
20,000oz.		 11/11/2024
Cash Cost: $1,100 $1,100 11/11/2024
Extra Operating Cost: $550 $550 11/11/2024
Total: $1,650 $1,650 11/11/2024
Margin (Free Cash Flow): $971 (37%) $1,879 (53%)
MCap / Production (AuEq): $21,306.15 $43,222.52
EV / Production (AuEq): $25,829.73 $47,795.11
G
R
A
D
E		 Underground (Avg): 6.00 g/t 6.00 g/t 11/11/2024
Open Pit (Avg): n/a 1.20 g/t 03/25/2024
Recovery Rate: (CG)  80.00% (CG)  80.00% 09/01/2025
F
U
T
U
R
E		 Proven & Probable: 14.00M 14.00M 11/11/2024
Annual Production: 500,000oz. 500,000oz. 11/11/2024
Cash Cost: $1,200 $1,200 11/11/2024
Extra Operating Cost: $550 $550 11/11/2024
SILVER 11/11/2024
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 11/11/2024
Measured & Indicated: 50.00M 50.00M 11/11/2024
Inferred: 25.00M 25.00M 11/11/2024
Reserves & Resources: 75.00M 75.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 11/11/2024
Measured & Indicated: 20.00M 20.00M 11/11/2024
Inferred: 6.25M 6.25M 11/11/2024
Reserves & Resources: 26.25M 26.25M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 11/11/2024
Extra Operating Cost: n/a n/a 11/11/2024
Total: $30.00 $30.00 11/11/2024
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): $248.35 $498.83
EV / Production (AgEq): $301.08 $551.60
G
R
A
D
E		 Underground (Avg): n/a n/a 11/11/2024
Open Pit (Avg): n/a 14.00 g/t 11/11/2024
Recovery Rate: (CG)  50.00% (CG)  50.00% 09/01/2025
F
U
T
U
R
E		 Proven & Probable: 50.00M 50.00M 11/11/2024
Annual Production: 3,000,000oz. 3,000,000oz. 11/11/2024
Cash Cost: $15.00 $15.00 11/11/2024
Extra Operating Cost: $15.00 $15.00 11/11/2024

Property

Last Analysis Data  (11/11/2024)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Lone Tree
100 show
3 million oz deposit.
Prod Ruby Hill
100 show
7 million oz deposit.

Size: 650 ha
Exp Fad
100 show
Past producing mine.

25 million oz silver deposit with significant offsets.

Size: 1,500 ha
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

Size: 12,000 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Lone Tree
100 show
3 million oz deposit.
Prod Ruby Hill
100 show
7 million oz deposit.

Size: 650 ha
Exp Fad
100 show
Past producing mine.

25 million oz silver deposit with significant offsets.

Size: 1,500 ha
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

Size: 12,000 ha

Profitability (by resource)

Proven &
Probable		 11/11/2024
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): $271.85M $526.17M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $271.85M $526.17M n/a
Max Profit / Current MCap: 0.638 0.609 n/a
Max Profit Per Share (Gold): $0.59 $0.50 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.59 $0.50 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $1,521.87 $3,087.32 n/a
FD MCap / Silver Eq.: $17.74 $35.63 n/a
FD MCap / Per Metal
as % Spot Price:		 58.07% 87.48% n/a
EV / Gold Eq.: $1,844.98 $3,413.94 n/a
EV / Silver Eq.: $21.51 $39.40 n/a
EV / Per Metal
as % Spot Price:		 70.39% 96.73% n/a
Measured &
Indicated		 11/11/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 91.77% 91.85% n/a
Percentage Silver: 8.23% 8.15% n/a
Total (Gold Eq. Oz.): 7.08M 7.08M n/a
Total (Silver Eq. Oz.): 607.64M 613.21M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 4.45M 4.45M n/a
Silver Eq. Oz.: 381.69M 385.31M n/a
Maximum Profit (Gold): $4,093.31M $7,922.67M n/a
Maximum Profit (Silver): $11.00M $214.60M n/a
Total Maximum Profit: $4,104.31M $8,137.27M n/a
Max Profit / Current MCap: 9.632 9.413 n/a
Max Profit Per Share (Gold): $8.90 $7.52 n/a
Max Profit Per Share (Silver): $0.02 $0.20 n/a
Total Max Profit Per Share: $8.92 $7.72 n/a
Total Free Profit Per Share: $7.63 $6.59 n/a
FD MCap / Gold Eq.: $95.78 $194.40 n/a
FD MCap / Silver Eq.: $1.12 $2.24 n/a
FD MCap / Per Metal
as % Spot Price:		 3.65% 5.51% n/a
EV / Gold Eq.: $116.11 $214.96 n/a
EV / Silver Eq.: $1.35 $2.48 n/a
EV / Per Metal
as % Spot Price:		 4.43% 6.09% n/a

Reserves &
Resources		 11/11/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 94.31% 94.37% n/a
Percentage Silver: 5.69% 5.63% n/a
Total (Gold Eq. Oz.): 15.37M 15.37M n/a
Total (Silver Eq. Oz.): 1,318.96M 1,331.40M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 7.72M 7.72M n/a
Silver Eq. Oz.: 662.47M 668.83M n/a
Maximum Profit (Gold): $7,200.19M $13,936.07M n/a
Maximum Profit (Silver): $14.44M $281.66M n/a
Total Maximum Profit: $7,214.63M $14,217.74M n/a
Max Profit / Current MCap: 16.931 16.447 n/a
Max Profit Per Share (Gold): $15.65 $13.22 n/a
Max Profit Per Share (Silver): $0.03 $0.27 n/a
Total Max Profit Per Share: $15.68 $13.49 n/a
Total Free Profit Per Share: $14.39 $12.36 n/a
FD MCap / Gold Eq.: $55.18 $111.99 n/a
FD MCap / Silver Eq.: $0.64 $1.29 n/a
FD MCap / Per Metal
as % Spot Price:		 2.11% 3.17% n/a
EV / Gold Eq.: $66.90 $123.84 n/a
EV / Silver Eq.: $0.78 $1.43 n/a
EV / Per Metal
as % Spot Price:		 2.55% 3.51% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults