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 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 ~$1351.61M which is a rise of roughly 28% over the last four weeks. 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
Change
Item Value Value Updated Value
MCap (FD): $1,052.90M $1,351.61M 11/11/2025 $298.71M
MCap (OS): $803.71M $1,031.72M 11/11/2025 $228.01M
Total Assets: $782.00M $782.00M 11/11/2025 $0.00M
Total Liabilities: $319.00M $319.00M 11/11/2025 $0.00M
Current Assets: $165.00M $165.00M 11/11/2025 $0.00M
Current Liabilities: $179.00M $179.00M 11/11/2025 $0.00M
Total Debt: $175.00M $175.00M 11/11/2025 $0.00M
Cash: $132.00M $132.00M 11/11/2025 $0.00M
Debt (Net): $43.00M $43.00M $0.00M
Enterprise Value: $1,095.90M $1,394.61M 03/12/2014 $298.71M
Cash Flow: $38.25M $39.87M never $1.62M
Cash Flow Multiple: 27.52 33.90 never 6.37
Net Debt to
Cash Flow Ratio:		 1.12 1.08 never -0.05
Finance within 1 year: Yes Yes 11/11/2025 n/a
Misc 11/11/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 816,000,000 816,000,000 11/11/2025 0
Shares (FD): 1,069,000,000 1,069,000,000 11/11/2025 0
Insider Ownership: n/a n/a 11/11/2025 n/a
Dividend (Annual): n/a n/a 11/11/2025 n/a
Company Type: Mostly Gold Mostly Gold never n/a
Group: Producer Producer never n/a
Production ETA: n/a 01/01/2022 11/11/2025 n/a
Production (Gold Eq Oz.): (guess) 
20,000		 (guess) 
20,000		 11/11/2025 0
Production (Silver Eq Oz.): (guess) 
1,610,609		 (guess) 
1,449,815		 11/11/2025 -160,794
Development Phase: Producer (Single Mine) Producer (Single Mine) 11/11/2025 n/a
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 20
Producer: Growth Potential
 20
Producer: Growth Potential
 11/11/2025 0
Cash Flow Multiple: 10 10 11/11/2025 0.00

Resource Data

GOLD 11/11/2025
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 11/11/2025 0.00M
Measured & Indicated: 6.50M 6.50M 11/11/2025 0.00M
Inferred: 7.50M 7.50M 11/11/2025 0.00M
Reserves & Resources: 14.00M 14.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.28M 0.28M 11/11/2025 0.00M
Measured & Indicated: 4.22M 4.22M 11/11/2025 0.00M
Inferred: 3.00M 3.00M 11/11/2025 0.00M
Reserves & Resources: 7.22M 7.22M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
20,000oz.		 (guess) 
20,000oz.		 11/11/2025 0oz.
Cash Cost: $1,500 $1,500 11/11/2025 $0.00
Extra Operating Cost: $700 $700 11/11/2025 $0.00
Total: $2,200 $2,200 11/11/2025 $0.00
Margin (Free Cash Flow): $1,913 (47%) $1,994 (48%) $80.90
MCap / Production (AuEq): $52,645.03 $67,580.33 $14,935.30
EV / Production (AuEq): $54,795.03 $69,730.33 $14,935.30
G
R
A
D
E		 Underground (Avg): 6.00 g/t 6.00 g/t 11/11/2025 n/a
Open Pit (Avg): n/a 1.20 g/t 11/11/2025 1.20 g/t
Recovery Rate: (CG)  80.00% (CG)  80.00% 11/11/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 12.00M 12.00M 11/11/2025 0.00M
Annual Production: 400,000oz. 400,000oz. 11/11/2025 0oz.
Cash Cost: $1,500 $1,500 11/11/2025 $0
Extra Operating Cost: $700 $700 11/11/2025 $0
SILVER 11/11/2025
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 11/11/2025 0.00M
Measured & Indicated: 50.00M 50.00M 11/11/2025 0.00M
Inferred: 50.00M 50.00M 11/11/2025 0.00M
Reserves & Resources: 100.00M 100.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 11/11/2025 0.00M
Measured & Indicated: 20.00M 20.00M 11/11/2025 0.00M
Inferred: 12.50M 12.50M 11/11/2025 0.00M
Reserves & Resources: 32.50M 32.50M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 11/11/2025 $0.00
Extra Operating Cost: n/a n/a 11/11/2025 $0.00
Total: $40.00 $40.00 11/11/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AgEq): $653.73 $932.26 $278.53
EV / Production (AgEq): $680.43 $961.92 $281.49
G
R
A
D
E		 Underground (Avg): n/a n/a 11/11/2025 n/a
Open Pit (Avg): n/a 14.00 g/t 11/11/2025 14.00 g/t
Recovery Rate: (CG)  50.00% (CG)  50.00% 11/11/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 75.00M 75.00M 11/11/2025 0.00M
Annual Production: 4,000,000oz. 4,000,000oz. 11/11/2025 0oz.
Cash Cost: $25.00 $25.00 11/11/2025 $0.00
Extra Operating Cost: $15.00 $15.00 11/11/2025 $0.00

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
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 -2.81M
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 -2.25M
Maximum Profit (Gold): $535.55M $558.21M n/a $22.65M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $535.55M $558.21M n/a $22.65M
Max Profit / Current MCap: 0.509 0.413 n/a -0.096
Max Profit Per Share (Gold): $0.50 $0.52 n/a $0.02
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.50 $0.52 n/a $0.02
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $3,760.36 $4,827.17 n/a $1,066.81
FD MCap / Silver Eq.: $46.69 $66.59 n/a $19.90
FD MCap / Per Metal
as % Spot Price:		 91.43% 115.11% n/a 23.68%
EV / Gold Eq.: $3,913.93 $4,980.74 n/a $1,066.81
EV / Silver Eq.: $48.60 $68.71 n/a $20.11
EV / Per Metal
as % Spot Price:		 95.17% 118.77% n/a 23.60%
Measured &
Indicated		 11/11/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 91.28% 90.41% n/a -0.87%
Percentage Silver: 8.72% 9.59% n/a 0.87%
Total (Gold Eq. Oz.): 7.12M 7.19M n/a 0.07M
Total (Silver Eq. Oz.): 573.45M 521.19M n/a -52.26M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 4.46M 4.49M n/a 0.03M
Silver Eq. Oz.: 359.52M 325.62M n/a -33.90M
Maximum Profit (Gold): $8,063.90M $8,404.98M n/a $341.07M
Maximum Profit (Silver): $221.40M $357.00M n/a $135.60M
Total Maximum Profit: $8,285.30M $8,761.98M n/a $476.67M
Max Profit / Current MCap: 7.869 6.483 n/a -1.386
Max Profit Per Share (Gold): $7.54 $7.86 n/a $0.32
Max Profit Per Share (Silver): $0.21 $0.33 n/a $0.13
Total Max Profit Per Share: $7.75 $8.20 n/a $0.45
Total Free Profit Per Share: $6.37 $6.44 n/a $0.07
FD MCap / Gold Eq.: $235.85 $300.90 n/a $65.05
FD MCap / Silver Eq.: $2.93 $4.15 n/a $1.22
FD MCap / Per Metal
as % Spot Price:		 5.73% 7.18% n/a 1.44%
EV / Gold Eq.: $245.48 $310.47 n/a $64.99
EV / Silver Eq.: $3.05 $4.28 n/a $1.23
EV / Per Metal
as % Spot Price:		 5.97% 7.40% n/a 1.43%

Reserves &
Resources		 11/11/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 91.85% 91.03% n/a -0.82%
Percentage Silver: 8.15% 8.97% n/a 0.82%
Total (Gold Eq. Oz.): 15.24M 15.38M n/a 0.14M
Total (Silver Eq. Oz.): 1,227.43M 1,114.87M n/a -112.56M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 7.62M 7.66M n/a 0.04M
Silver Eq. Oz.: 613.61M 555.59M n/a -58.01M
Maximum Profit (Gold): $13,801.97M $14,385.75M n/a $583.77M
Maximum Profit (Silver): $359.78M $580.13M n/a $220.35M
Total Maximum Profit: $14,161.75M $14,965.87M n/a $804.12M
Max Profit / Current MCap: 13.450 11.073 n/a -2.378
Max Profit Per Share (Gold): $12.91 $13.46 n/a $0.55
Max Profit Per Share (Silver): $0.34 $0.54 n/a $0.21
Total Max Profit Per Share: $13.25 $14.00 n/a $0.75
Total Free Profit Per Share: $11.87 $12.24 n/a $0.37
FD MCap / Gold Eq.: $138.18 $176.35 n/a $38.17
FD MCap / Silver Eq.: $1.72 $2.43 n/a $0.72
FD MCap / Per Metal
as % Spot Price:		 3.36% 4.21% n/a 0.85%
EV / Gold Eq.: $143.83 $181.96 n/a $38.13
EV / Silver Eq.: $1.79 $2.51 n/a $0.72
EV / Per Metal
as % Spot Price:		 3.50% 4.34% n/a 0.84%

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.     ×