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

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 40koz. of gold per year. They have approximately 14.5Moz. of gold and 180Moz. of silver in the reserves and resources category of which 6.5Moz. of gold and 104Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~C$450.49M which is a fall of roughly 7% over the last four months. As of 11/05/2023 they have ~C$72M debt and ~C$27.45M cash. They have 308M 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 11/05/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
MCap (FD): $484.30M $450.49M 02/07/2024 $-33.81M
Total Assets: $173.77M $176.58M 11/05/2023 $2.80M
Total Liabilities: $66.44M $67.51M 11/05/2023 $1.07M
Current Assets: $40.16M $40.81M 11/05/2023 $0.65M
Current Liabilities: $9.49M $9.64M 11/05/2023 $0.15M
Total Debt: $70.82M $71.97M 11/05/2023 $1.14M
Cash: $27.02M $27.45M 11/05/2023 $0.44M
Enterprise Value: $528.11M $495.00M 09/08/1985 $-33.11M
Cash Flow: $19.65M $21.40M never $1.75M
Cash Flow Multiple: 24.64 21.05 never -3.59
Net Debt to
Cash Flow Ratio:
2.23 2.08 never -0.15
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: 298,000,000 308,000,000 02/07/2024 10,000,000
Shares (FD): 335,000,000 345,000,000 02/07/2024 10,000,000
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2022 11/05/2023 n/a
Production (Gold Eq Oz.): (guess) 
40,000
(guess) 
40,000
11/05/2023 0
Production (Silver Eq Oz.): (guess) 
3,437,721
(guess) 
3,553,034
11/05/2023 115,312
Initial CapEx (Outstanding): $82.00M
16.93% of MCap
$82.00M
18.2% of MCap
11/05/2023 $0.00M
Funding Option: n/a n/a 11/05/2023 n/a
Documentation: none PRODUCER 02/07/2024 n/a
Future MCap Modifier: 0.1
Producer: Weak
0.1
Producer: Weak
11/05/2023 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) 
40,000oz.
11/05/2023 0oz.
Cash Cost: $1,000 $1,000 11/05/2023 $0.00
Extra Operating Cost: $500 $500 11/05/2023 $0.00
Average Grade: 1.80 g/t 1.80 g/t 11/05/2023 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 02/07/2024 0.00%
F
U
T
U
R
E
Proven & Probable: 10.00M 10.00M 11/05/2023 0.00M
Annual Production: 350,000oz. 350,000oz. 11/05/2023 0oz.
Cash Cost: $1,100 $1,100 11/05/2023 $0
Extra Operating Cost: $500 $500 11/05/2023 $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 104.00M 11/05/2023 0.00M
Inferred: 76.00M 76.00M 11/05/2023 0.00M
Reserves & Resources: 180.00M 180.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 11/05/2023 0.00M
Measured & Indicated: 49.92M 49.92M 11/05/2023 0.00M
Inferred: 22.80M 22.80M 11/05/2023 0.00M
Reserves & Resources: 72.72M 72.72M never 0.00M
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
Average Grade: 10.00 g/t 10.00 g/t 11/05/2023 n/a
Recovery Rate: (CG)  60.00% (CG)  60.00% 02/07/2024 0.00%
F
U
T
U
R
E
Proven & Probable: 75.00M 75.00M 11/05/2023 0.00M
Annual Production: 4,000,000oz. 4,000,000oz. 11/05/2023 0oz.
Cash Cost: $15.00 $15.00 11/05/2023 $0.00
Extra Operating Cost: $12.00 $12.00 11/05/2023 $0.00

Property

Last Analysis Data  (11/05/2023)
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  
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
11/05/2023
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 1.01M
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 0.81M
Maximum Profit (Gold): $137.56M $149.80M n/a $12.24M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $137.56M $149.80M n/a $12.24M
Max Profit / Current MCap: 0.284 0.333 n/a 0.048
Max Profit Per Share (Gold): $0.41 $0.43 n/a $0.02
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.41 $0.43 n/a $0.02
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $1,729.66 $1,608.89 n/a $-120.77
FD MCap / Silver Eq.: $20.13 $18.11 n/a $-2.01
FD MCap / Per Metal
as % Spot Price:
86.86% 79.06% n/a -7.80%
Measured &
Indicated
11/05/2023
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 84.30% 84.74% n/a 0.44%
Percentage Silver: 15.70% 15.26% n/a -0.44%
Total (Gold Eq. Oz.): 7.71M 7.67M n/a -0.04M
Total (Silver Eq. Oz.): 662.63M 681.37M n/a 18.74M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 4.80M 4.78M n/a -0.02M
Silver Eq. Oz.: 412.26M 424.41M n/a 12.15M
Maximum Profit (Gold): $2,071.32M $2,255.56M n/a $184.24M
Maximum Profit (Silver): $-191.19M $-204.17M n/a $-12.98M
Total Maximum Profit: $1,880.13M $2,051.39M n/a $171.26M
Max Profit / Current MCap: 3.882 4.554 n/a 0.672
Max Profit Per Share (Gold): $6.18 $6.54 n/a $0.35
Max Profit Per Share (Silver): $-0.57 $-0.59 n/a $-0.02
Total Max Profit Per Share: $5.61 $5.95 n/a $0.33
Total Free Profit Per Share: $3.63 $4.19 n/a $0.55
FD MCap / Gold Eq.: $100.96 $94.28 n/a $-6.68
FD MCap / Silver Eq.: $1.17 $1.06 n/a $-0.11
FD MCap / Per Metal
as % Spot Price:
5.07% 4.63% n/a -0.44%

Reserves &
Resources
11/05/2023
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 87.38% 87.74% n/a 0.36%
Percentage Silver: 12.62% 12.26% n/a -0.36%
Total (Gold Eq. Oz.): 16.59M 16.53M n/a -0.07M
Total (Silver Eq. Oz.): 1,426.17M 1,467.97M n/a 41.80M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 8.26M 8.23M n/a -0.03M
Silver Eq. Oz.: 710.07M 731.45M n/a 21.38M
Maximum Profit (Gold): $3,643.48M $3,967.56M n/a $324.08M
Maximum Profit (Silver): $-278.52M $-297.42M n/a $-18.91M
Total Maximum Profit: $3,364.96M $3,670.14M n/a $305.17M
Max Profit / Current MCap: 6.948 8.147 n/a 1.199
Max Profit Per Share (Gold): $10.88 $11.50 n/a $0.62
Max Profit Per Share (Silver): $-0.83 $-0.86 n/a $-0.03
Total Max Profit Per Share: $10.04 $10.64 n/a $0.59
Total Free Profit Per Share: $8.06 $8.88 n/a $0.81
FD MCap / Gold Eq.: $58.62 $54.71 n/a $-3.91
FD MCap / Silver Eq.: $0.68 $0.62 n/a $-0.07
FD MCap / Per Metal
as % Spot Price:
2.94% 2.69% n/a -0.26%

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.     ×