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: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 20koz. 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$461.62M which is a fall of roughly 5% over the last nine months. As of 06/23/2024 they have ~C$187M debt and ~C$95.51M cash. They have 370M shares outstanding and trade on the Toronto Stock Exchange.
Quick Links
Login to access
General Details
Financial
11/05/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$484.30M
$461.62M
06/23/2024
$-22.68M
Total Assets:
$173.77M
$795.92M
06/23/2024
$622.15M
Total Liabilities:
$66.44M
$290.87M
06/23/2024
$224.43M
Current Assets:
$40.16M
$119.39M
06/23/2024
$79.23M
Current Liabilities:
$9.49M
$129.52M
06/23/2024
$120.03M
Total Debt:
$70.82M
$186.68M
06/23/2024
$115.86M
Cash:
$27.02M
$95.51M
06/23/2024
$68.50M
Enterprise Value:
$528.11M
$552.79M
07/08/1987
$24.68M
Cash Flow:
$19.65M
$15.72M
never
$-3.94M
Cash Flow Multiple:
24.64
29.37
never
4.73
Net Debt to Cash Flow Ratio:
2.23
5.80
never
3.57
Finance within 1 year:
11/05/2023
n/a
Misc
11/05/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
298,000,000
370,355,185
06/23/2024
72,355,185
Shares (FD):
335,000,000
434,000,000
06/23/2024
99,000,000
Insider Ownership:
n/a
n/a
never
n/a
Dividend (Annual):
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2022
11/05/2023
n/a
Production (Gold Eq Oz.):
(guess) 40,000
(guess) 20,000
05/14/2024
-20,000
Production (Silver Eq Oz.) :
(guess) 3,437,721
(guess) 1,710,864
05/14/2024
-1,726,857
Initial CapEx (Outstanding):
$82.00M16.93% of MCap
$82.00M17.76% of MCap
11/05/2023
$0.00M
Funding Option:
n/a
n/a
11/05/2023
n/a
Documentation:
none
PRODUCER
06/23/2024
n/a
Future MCap Modifier:
0.1Producer: Weak
0.2Producer: Growth Potential
06/23/2024
0
Cash Flow Multiplier:
6
6
11/05/2023
0.00
Resource Data
GOLD
11/05/2023 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
11/05/2023
0.00M
Measured & Indicated:
6.50M
6.50M
11/05/2023
0.00M
Inferred:
8.00M
8.00M
11/05/2023
0.00M
Reserves & Resources:
14.50M
14.50M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.28M
0.28M
11/05/2023
0.00M
Measured & Indicated:
4.22M
4.22M
11/05/2023
0.00M
Inferred:
3.20M
3.20M
11/05/2023
0.00M
Reserves & Resources:
7.42M
7.42M
never
0.00M
C U R R E N T
Annual Production:
(guess) 40,000oz.
(guess) 20,000oz.
05/14/2024
-20,000oz.
Cash Cost:
$1,000
$1,100
05/14/2024
$100.00
Extra Operating Cost:
$500
$500
11/05/2023
$0.00
Total:
$1,500
$1,600
05/14/2024
$100.00
Margin (Free Cash Flow):
$491 (25%)
$786 (33%)
$294.50
G R A D E
Underground (Avg):
1.80 g/t
6.00 g/t
03/25/2024
4.20 g/t
Open Pit (Avg):
n/a
1.20 g/t
03/25/2024
1.20 g/t
Recovery Rate:
(CG) 80.00%
(CG) 80.00%
06/23/2024
0.00%
F U T U R E
Proven & Probable:
10.00M
12.00M
06/23/2024
2.00M
Annual Production:
350,000oz.
400,000oz.
06/23/2024
50,000oz.
Cash Cost:
$1,100
$1,200
06/23/2024
$100
Extra Operating Cost:
$500
$500
06/23/2024
$0
SILVER
11/05/2023 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
11/05/2023
0.00M
Measured & Indicated:
104.00M
n/a
06/23/2024
0.00M
Inferred:
76.00M
n/a
06/23/2024
0.00M
Reserves & Resources:
180.00M
n/a
never
-180.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
11/05/2023
0.00M
Measured & Indicated:
49.92M
n/a
06/23/2024
-49.92M
Inferred:
22.80M
n/a
06/23/2024
-22.80M
Reserves & Resources:
72.72M
n/a
never
-72.72M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
11/05/2023
$0.00
Extra Operating Cost:
n/a
n/a
11/05/2023
$0.00
Total:
$27.00
n/a
11/05/2023
$0.00
Margin (Free Cash Flow):
n/a
$0.00
G R A D E
Underground (Avg):
10.00 g/t
n/a
06/23/2024
n/a
Open Pit (Avg):
n/a
n/a
11/05/2023
n/a
Recovery Rate:
(CG) 60.00%
n/a
06/23/2024
15.00%
F U T U R E
Proven & Probable:
75.00M
n/a
06/23/2024
0.00M
Annual Production:
4,000,000oz.
n/a
06/23/2024
n/a
Cash Cost:
$15.00
n/a
06/23/2024
$0.00
Extra Operating Cost:
$12.00
n/a
06/23/2024
n/a
Property
Last Analysis Data (11/05/2023)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Nevada , USA
Lone Tree
100% (guess)
n/a
Both
show
3 million oz deposit.
Production
Nevada , USA
Ruby Hill
100% (guess)
650
Both
show
7 million oz deposit.
Exploration
Nevada , USA
Fad
100% (guess)
1,500
Both
show
Past producing mine.
25 million oz silver deposit with significant offsets.
Exploration
Nevada , USA
Granite Peak
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
Total Land Package Size (ha):
14,150
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Nevada , USA
Lone Tree
100% (guess)
n/a
Both
show
3 million oz deposit.
Production
Nevada , USA
Ruby Hill
100% (guess)
650
Both
show
7 million oz deposit.
Exploration
Nevada , USA
Fad
100% (guess)
1,500
Both
show
Past producing mine.
25 million oz silver deposit with significant offsets.
Exploration
Nevada , USA
Granite Peak
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
Total Land Package Size (ha):
14,150
Profitability (by resource)
Proven & Probable
11/05/2023 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
-0.14M
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
-0.11M
Maximum Profit (Gold):
$137.56M
$220.02M
n/a
$82.46M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$137.56M
$220.02M
n/a
$82.46M
Max Profit / Current MCap:
0.284
0.477
n/a
0.193
Max Profit Per Share (Gold):
$0.41
$0.51
n/a
$0.10
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.41
$0.51
n/a
$0.10
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD MCap / Gold Eq.:
$1,729.66
$1,648.65
n/a
$-81.01
FD MCap / Silver Eq.:
$20.13
$19.27
n/a
$-0.85
FD MCap / Per Metal as % Spot Price:
86.86%
69.10%
n/a
-17.76%
Measured & Indicated
11/05/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
84.30%
100.00%
n/a
15.70%
Percentage Silver:
15.70%
n/a
n/a
-15.70%
Total (Gold Eq. Oz.):
7.71M
6.50M
n/a
-1.21M
Total (Silver Eq. Oz.):
662.63M
n/a
n/a
-106.60M
P L A U S I B L E
Gold Eq. Oz.:
4.80M
4.22M
n/a
-0.58M
Silver Eq. Oz.:
412.26M
n/a
n/a
-51.61M
Maximum Profit (Gold):
$2,071.32M
$3,312.93M
n/a
$1,241.61M
Maximum Profit (Silver):
$-191.19M
n/a
n/a
$191.19M
Total Maximum Profit:
$1,880.13M
$3,312.93M
n/a
$1,432.81M
Max Profit / Current MCap:
3.882
7.177
n/a
3.295
Max Profit Per Share (Gold):
$6.18
$7.63
n/a
$1.45
Max Profit Per Share (Silver):
$-0.57
n/a
n/a
$0.57
Total Max Profit Per Share:
$5.61
$7.63
n/a
$2.02
Total Free Profit Per Share:
$3.63
$6.16
n/a
$2.53
FD MCap / Gold Eq.:
$100.96
$109.49
n/a
$8.53
FD MCap / Silver Eq.:
$1.17
$1.28
n/a
$0.11
FD MCap / Per Metal as % Spot Price:
5.07%
4.59%
n/a
-0.48%
Reserves & Resources
11/05/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
87.38%
100.00%
n/a
12.62%
Percentage Silver:
12.62%
n/a
n/a
-12.62%
Total (Gold Eq. Oz.):
16.59M
14.50M
n/a
-2.09M
Total (Silver Eq. Oz.):
1,426.17M
n/a
n/a
-185.80M
P L A U S I B L E
Gold Eq. Oz.:
8.26M
7.42M
n/a
-0.85M
Silver Eq. Oz.:
710.07M
n/a
n/a
-75.69M
Maximum Profit (Gold):
$3,643.48M
$5,827.49M
n/a
$2,184.01M
Maximum Profit (Silver):
$-278.52M
n/a
n/a
$278.52M
Total Maximum Profit:
$3,364.96M
$5,827.49M
n/a
$2,462.53M
Max Profit / Current MCap:
6.948
12.624
n/a
5.676
Max Profit Per Share (Gold):
$10.88
$13.43
n/a
$2.55
Max Profit Per Share (Silver):
$-0.83
n/a
n/a
$0.83
Total Max Profit Per Share:
$10.04
$13.43
n/a
$3.38
Total Free Profit Per Share:
$8.06
$11.96
n/a
$3.89
FD MCap / Gold Eq.:
$58.62
$62.25
n/a
$3.63
FD MCap / Silver Eq.:
$0.68
$0.73
n/a
$0.05
FD MCap / Per Metal as % Spot Price:
2.94%
2.61%
n/a
-0.33%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
11/05/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7301
CAD 0.7236
07/27/2024
Spot Gold:
$1,991.30
$2,385.80
07/27/2024
$394.50
Spot Silver:
$23.17
$27.89
07/27/2024
$4.72
Gold:Silver Ratio:
85.94
85.54
07/27/2024
-0.40
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: