Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 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 one producing mine in USA and three mines in development in USA. Currently they produce roughly 20koz. of gold per year. They have approximately 14Moz. of gold and 100Moz. 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 ~$1635.11M which is a rise of roughly 55% over the last one months. As of 11/11/2025 they have ~$175M debt and ~$132M cash. They have 816M 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 11/11/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $1,052.90M $1,635.11M 11/11/2025
MCap (OS): $803.71M $1,248.13M 11/11/2025
Total Assets: $782.00M $782.00M 11/11/2025
Total Liabilities: $319.00M $319.00M 11/11/2025
Current Assets: $165.00M $165.00M 11/11/2025
Current Liabilities: $179.00M $179.00M 11/11/2025
Total Debt: $175.00M $175.00M 11/11/2025
Cash: $132.00M $132.00M 11/11/2025
Debt (Net): $43.00M $43.00M
Enterprise Value: $1,095.90M $1,678.11M 03/06/2023
Cash Flow: $38.25M $44.00M never
Cash Flow Multiple: 27.52 37.16 never
Net Debt to
Cash Flow Ratio:		 1.12 0.98 never
Finance within 1 year: Yes Yes 11/11/2025
Misc 11/11/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 816,000,000 816,000,000 11/11/2025
Shares (FD): 1,069,000,000 1,069,000,000 11/11/2025
Insider Ownership: n/a n/a 11/11/2025
Dividend (Annual): n/a n/a 11/11/2025
Company Type: Mostly Gold Mostly Gold never
Group: Producer Producer never
Production ETA: n/a 01/01/2022 11/11/2025
Production (Gold Eq Oz.): (guess) 
20,000		 (guess) 
20,000		 11/11/2025
Production (Silver Eq Oz.): (guess) 
1,610,609		 (guess) 
1,291,809		 11/11/2025
Development Phase: Producer (Single Mine) Producer (Single Mine) 11/11/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 20
Producer: Growth Potential
 20
Producer: Growth Potential
 11/11/2025
Cash Flow Multiple: 10 10 11/11/2025

Resource Data

GOLD 11/11/2025
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 11/11/2025
Measured & Indicated: 6.50M 6.50M 11/11/2025
Inferred: 7.50M 7.50M 11/11/2025
Reserves & Resources: 14.00M 14.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.28M 0.28M 11/11/2025
Measured & Indicated: 4.22M 4.22M 11/11/2025
Inferred: 3.00M 3.00M 11/11/2025
Reserves & Resources: 7.22M 7.22M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
20,000oz.		 (guess) 
20,000oz.		 11/11/2025
Cash Cost: $1,500 $1,500 11/11/2025
Extra Operating Cost: $700 $700 11/11/2025
Total: $2,200 $2,200 11/11/2025
Margin (Free Cash Flow): $1,913 (47%) $2,200 (50%)
MCap / Production (AuEq): $52,645.03 $81,755.74
EV / Production (AuEq): $54,795.03 $83,905.74
G
R
A
D
E		 Underground (Avg): 6.00 g/t 6.00 g/t 11/11/2025
Open Pit (Avg): n/a 1.20 g/t 11/11/2025
Recovery Rate: (CG)  80.00% (CG)  80.00% 11/11/2025
F
U
T
U
R
E		 Proven & Probable: 12.00M 12.00M 11/11/2025
Annual Production: 400,000oz. 400,000oz. 11/11/2025
Cash Cost: $1,500 $1,500 11/11/2025
Extra Operating Cost: $700 $700 11/11/2025
SILVER 11/11/2025
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 11/11/2025
Measured & Indicated: 50.00M 50.00M 11/11/2025
Inferred: 50.00M 50.00M 11/11/2025
Reserves & Resources: 100.00M 100.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 11/11/2025
Measured & Indicated: 20.00M 20.00M 11/11/2025
Inferred: 12.50M 12.50M 11/11/2025
Reserves & Resources: 32.50M 32.50M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 11/11/2025
Extra Operating Cost: n/a n/a 11/11/2025
Total: $40.00 $40.00 11/11/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): $653.73 $1,265.76
EV / Production (AgEq): $680.43 $1,299.04
G
R
A
D
E		 Underground (Avg): n/a n/a 11/11/2025
Open Pit (Avg): n/a 14.00 g/t 11/11/2025
Recovery Rate: (CG)  50.00% (CG)  50.00% 11/11/2025
F
U
T
U
R
E		 Proven & Probable: 75.00M 75.00M 11/11/2025
Annual Production: 4,000,000oz. 4,000,000oz. 11/11/2025
Cash Cost: $25.00 $25.00 11/11/2025
Extra Operating Cost: $15.00 $15.00 11/11/2025

Property

Last Analysis Data  (11/11/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Granite Peak
100 show
2 million oz project

OP: 1.3 million oz
UG: 700,000 oz
Dev Lone Tree
100 show
3 million oz deposit.
Dev McCoy - Cove
100 show
3 million oz deposit

Size: 12,000 ha
Dev Ruby Hill
100 show
7 million oz deposit.

Size: 650 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Granite Peak
100 show
2 million oz project

OP: 1.3 million oz
UG: 700,000 oz
Dev Lone Tree
100 show
3 million oz deposit.
Dev McCoy - Cove
100 show
3 million oz deposit

Size: 12,000 ha
Dev Ruby Hill
100 show
7 million oz deposit.

Size: 650 ha

Profitability (by resource)

Proven &
Probable		 11/11/2025
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): $535.55M $615.97M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $535.55M $615.97M n/a
Max Profit / Current MCap: 0.509 0.377 n/a
Max Profit Per Share (Gold): $0.50 $0.58 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.50 $0.58 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $3,760.36 $5,839.70 n/a
FD MCap / Silver Eq.: $46.69 $90.41 n/a
FD MCap / Per Metal
as % Spot Price:		 91.43% 132.72% n/a
EV / Gold Eq.: $3,913.93 $5,993.27 n/a
EV / Silver Eq.: $48.60 $92.79 n/a
EV / Per Metal
as % Spot Price:		 95.17% 136.21% n/a
Measured &
Indicated		 11/11/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 91.28% 89.36% n/a
Percentage Silver: 8.72% 10.64% n/a
Total (Gold Eq. Oz.): 7.12M 7.27M n/a
Total (Silver Eq. Oz.): 573.45M 469.84M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 4.46M 4.53M n/a
Silver Eq. Oz.: 359.52M 292.31M n/a
Maximum Profit (Gold): $8,063.90M $9,274.78M n/a
Maximum Profit (Silver): $221.40M $562.40M n/a
Total Maximum Profit: $8,285.30M $9,837.18M n/a
Max Profit / Current MCap: 7.869 6.016 n/a
Max Profit Per Share (Gold): $7.54 $8.68 n/a
Max Profit Per Share (Silver): $0.21 $0.53 n/a
Total Max Profit Per Share: $7.75 $9.20 n/a
Total Free Profit Per Share: $6.37 $7.09 n/a
FD MCap / Gold Eq.: $235.85 $361.30 n/a
FD MCap / Silver Eq.: $2.93 $5.59 n/a
FD MCap / Per Metal
as % Spot Price:		 5.73% 8.21% n/a
EV / Gold Eq.: $245.48 $370.80 n/a
EV / Silver Eq.: $3.05 $5.74 n/a
EV / Per Metal
as % Spot Price:		 5.97% 8.43% n/a

Reserves &
Resources		 11/11/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 91.85% 90.04% n/a
Percentage Silver: 8.15% 9.96% n/a
Total (Gold Eq. Oz.): 15.24M 15.55M n/a
Total (Silver Eq. Oz.): 1,227.43M 1,004.27M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 7.62M 7.72M n/a
Silver Eq. Oz.: 613.61M 498.58M n/a
Maximum Profit (Gold): $13,801.97M $15,874.48M n/a
Maximum Profit (Silver): $359.78M $913.90M n/a
Total Maximum Profit: $14,161.75M $16,788.38M n/a
Max Profit / Current MCap: 13.450 10.267 n/a
Max Profit Per Share (Gold): $12.91 $14.85 n/a
Max Profit Per Share (Silver): $0.34 $0.85 n/a
Total Max Profit Per Share: $13.25 $15.70 n/a
Total Free Profit Per Share: $11.87 $13.59 n/a
FD MCap / Gold Eq.: $138.18 $211.83 n/a
FD MCap / Silver Eq.: $1.72 $3.28 n/a
FD MCap / Per Metal
as % Spot Price:		 3.36% 4.81% n/a
EV / Gold Eq.: $143.83 $217.40 n/a
EV / Silver Eq.: $1.79 $3.37 n/a
EV / Per Metal
as % Spot Price:		 3.50% 4.94% 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.     ×