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 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$458.7M which is a fall of roughly 5% over the last ten months. As of 06/23/2024 they have ~C$190M debt and ~C$97.22M cash. They have 370M 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 $458.70M 06/23/2024 $-25.60M
Total Assets: $173.77M $810.18M 06/23/2024 $636.41M
Total Liabilities: $66.44M $296.08M 06/23/2024 $229.64M
Current Assets: $40.16M $121.53M 06/23/2024 $81.37M
Current Liabilities: $9.49M $131.84M 06/23/2024 $122.35M
Total Debt: $70.82M $190.02M 06/23/2024 $119.20M
Cash: $27.02M $97.22M 06/23/2024 $70.21M
Enterprise Value: $528.11M $551.51M 06/23/1987 $23.39M
Cash Flow: $19.65M $19.10M never $-0.55M
Cash Flow Multiple: 24.64 24.02 never -0.63
Net Debt to
Cash Flow Ratio:		 2.23 4.86 never 2.63
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) 
1,720,471		 05/14/2024 -1,717,250
Initial CapEx (Outstanding): $82.00M
16.93% of MCap		 $82.00M
17.88% 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: 0.1
Producer: Weak
 0.2
Producer: 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%) $955 (37%) $463.60
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 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 0.03M
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 0.02M
Maximum Profit (Gold): $137.56M $267.37M n/a $129.81M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $137.56M $267.37M n/a $129.81M
Max Profit / Current MCap: 0.284 0.583 n/a 0.299
Max Profit Per Share (Gold): $0.41 $0.62 n/a $0.21
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.41 $0.62 n/a $0.21
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $1,729.66 $1,638.22 n/a $-91.43
FD MCap / Silver Eq.: $20.13 $19.04 n/a $-1.08
FD MCap / Per Metal
as % Spot Price:		 86.86% 64.12% n/a -22.74%
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 -103.48M
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 -49.58M
Maximum Profit (Gold): $2,071.32M $4,025.86M n/a $1,954.54M
Maximum Profit (Silver): $-191.19M n/a n/a $191.19M
Total Maximum Profit: $1,880.13M $4,025.86M n/a $2,145.73M
Max Profit / Current MCap: 3.882 8.777 n/a 4.894
Max Profit Per Share (Gold): $6.18 $9.28 n/a $3.09
Max Profit Per Share (Silver): $-0.57 n/a n/a $0.57
Total Max Profit Per Share: $5.61 $9.28 n/a $3.66
Total Free Profit Per Share: $3.63 $7.84 n/a $4.21
FD MCap / Gold Eq.: $100.96 $108.80 n/a $7.84
FD MCap / Silver Eq.: $1.17 $1.26 n/a $0.09
FD MCap / Per Metal
as % Spot Price:		 5.07% 4.26% n/a -0.81%

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 -178.83M
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 -72.12M
Maximum Profit (Gold): $3,643.48M $7,081.54M n/a $3,438.06M
Maximum Profit (Silver): $-278.52M n/a n/a $278.52M
Total Maximum Profit: $3,364.96M $7,081.54M n/a $3,716.58M
Max Profit / Current MCap: 6.948 15.438 n/a 8.490
Max Profit Per Share (Gold): $10.88 $16.32 n/a $5.44
Max Profit Per Share (Silver): $-0.83 n/a n/a $0.83
Total Max Profit Per Share: $10.04 $16.32 n/a $6.27
Total Free Profit Per Share: $8.06 $14.88 n/a $6.82
FD MCap / Gold Eq.: $58.62 $61.85 n/a $3.24
FD MCap / Silver Eq.: $0.68 $0.72 n/a $0.04
FD MCap / Per Metal
as % Spot Price:		 2.94% 2.42% n/a -0.52%

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.     ×