Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
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.
Quick Links
Login to access
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):
$82.00M18.62% of MCap
$82.00M14.58% of MCap
11/06/2022
Funding Option:
n/a
n/a
11/06/2022
Documentation:
none
PRODUCER
04/17/2023
Future MCap Modifier:
0.15Producer: Average
0.15Producer: 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
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
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):
12,650
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
11/06/2022 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)
Defaults
Defaults
11/06/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
CAD 0.7372
CAD 0.7446
06/03/2023
Spot Gold:
$1,670.90
$1,947.30
06/03/2023
Spot Silver:
$20.42
$23.59
06/03/2023
Gold:Silver Ratio:
81.83
82.55
06/03/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: