Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
NYSEAMERICAN:IAUX
USD
TSE:IAU
CAD
Description
i-80 Gold Corp are a gold focused mid-tier producer with two producing mines in USA and three exploration properties. Currently they produce roughly 100koz. of gold per year. They have approximately 14Moz. of gold in the reserves and resources category of which 6Moz. are in the measured and indicated category. They have a market capitalisation of ~C$531.85M which is a fall of roughly 22% over the last five months. As of 03/09/2022 they have ~C$75M debt and ~C$78.42M cash. They have 240M shares outstanding and trade on the Toronto Stock Exchange.
Quick Links
Login to access
General Details
Financial
03/09/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$680.50M
$531.85M
03/09/2022
$-148.65M
Total Assets:
$185.10M
$184.79M
03/09/2022
$-0.31M
Total Liabilities:
$70.77M
$70.65M
03/09/2022
$-0.12M
Current Assets:
$77.77M
$77.64M
03/09/2022
$-0.13M
Current Liabilities:
$10.11M
$10.09M
03/09/2022
$-0.02M
Total Debt:
$75.44M
$75.31M
03/09/2022
$-0.13M
Cash:
$78.55M
$78.42M
03/09/2022
$-0.13M
Enterprise Value:
$677.39M
$528.74M
10/03/1986
$-148.65M
Cash Flow:
$41.50M
$30.66M
never
$-10.84M
Cash Flow Multiple:
16.40
17.35
never
0.95
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
03/09/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
03/09/2022
0.00%
Misc
03/09/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
239,503,000
239,503,000
03/09/2022
0
Shares (FD):
250,000,000
250,000,000
03/09/2022
0
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
03/09/2022
n/a
Production (Gold Eq Oz.):
(guess) 100,000
(guess) 100,000
03/09/2022
0
Production (Silver Eq Oz.) :
(guess) 7,787,417
(guess) 8,525,046
03/09/2022
737,629
Initial CapEx (Outstanding):
$82.00M12.05% of Mkt.Cap
$82.00M15.42% of Mkt.Cap
03/09/2022
$0.00M
Funding Option:
n/a
n/a
03/09/2022
n/a
Documentation:
none
PRODUCER
07/21/2022
n/a
Value Adjustment:
-25%
-25%
never
0%
Resource Data
GOLD
03/09/2022 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
03/09/2022
0.00M
Measured & Indicated:
6.00M
6.00M
03/09/2022
0.00M
Inferred:
8.00M
8.00M
03/09/2022
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
03/09/2022
0.00M
Measured & Indicated:
3.90M
3.90M
03/09/2022
0.00M
Inferred:
3.20M
3.20M
03/09/2022
0.00M
Reserves & Resources:
7.10M
7.10M
never
0.00M
C U R R E N T
Annual Production:
(guess) 100,000oz.
(guess) 100,000oz.
03/09/2022
0oz.
Cash Cost:
$950
$950
03/09/2022
$0.00
Extra Operating Cost:
$450
$450
03/09/2022
$0.00
Average Grade:
1.80 g/t
1.80 g/t
03/09/2022
n/a
Recovery Rate:
(CG) 80.00%
(CG) 80.00%
07/21/2022
0.00%
F U T U R E
Proven & Probable:
10.00M
10.00M
03/09/2022
0.00M
Annual Production:
400,000oz.
400,000oz.
03/09/2022
0oz.
Cash Cost:
$950
$950
03/09/2022
$0
Extra Operating Cost:
$450
$450
03/09/2022
$0
SILVER
03/09/2022 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
03/09/2022
0.00M
Measured & Indicated:
n/a
n/a
03/09/2022
0.00M
Inferred:
n/a
n/a
03/09/2022
0.00M
Reserves & Resources:
n/a
n/a
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
03/09/2022
0.00M
Measured & Indicated:
n/a
n/a
03/09/2022
0.00M
Inferred:
n/a
n/a
03/09/2022
0.00M
Reserves & Resources:
n/a
n/a
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
03/09/2022
$0.00
Extra Operating Cost:
n/a
n/a
03/09/2022
$0.00
Average Grade:
n/a
n/a
03/09/2022
n/a
Recovery Rate:
n/a
n/a
03/09/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
03/09/2022
0.00M
Annual Production:
n/a
n/a
03/09/2022
n/a
Cash Cost:
n/a
n/a
03/09/2022
n/a
Extra Operating Cost:
n/a
n/a
03/09/2022
n/a
Property
Last Analysis Data (03/09/2022)
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
Exploration
Nevada , USA
South Arturo
40% (guess)
n/a
Underground
show
Small production.
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
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
Exploration
Nevada , USA
South Arturo
40% (guess)
n/a
Underground
show
Small production.
Total Land Package Size (ha):
12,650
Profitability (by resource)
Proven & Probable
03/09/2022 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
2.58M
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
2.07M
Maximum Profit (Gold):
$87.14M
$64.39M
n/a
$-22.76M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$87.14M
$64.39M
n/a
$-22.76M
Max Profit / Current MCap:
0.128
0.121
n/a
-0.007
Max Profit Per Share (Gold):
$0.35
$0.26
n/a
$-0.09
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.35
$0.26
n/a
$-0.09
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$2,430.37
$1,899.47
n/a
$-530.90
FD Mkt. Cap / Silver Eq.:
$31.21
$22.28
n/a
$-8.93
FD Mkt. Cap / Per Metal as % Spot Price:
121.96%
103.34%
n/a
-18.61%
Measured & Indicated
03/09/2022 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.):
6.00M
6.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
44.26M
P L A U S I B L E
Gold Eq. Oz.:
3.90M
3.90M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
28.74M
Maximum Profit (Gold):
$1,212.51M
$895.89M
n/a
$-316.63M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,212.51M
$895.89M
n/a
$-316.63M
Max Profit / Current MCap:
1.782
1.684
n/a
-0.097
Max Profit Per Share (Gold):
$4.85
$3.58
n/a
$-1.27
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$4.85
$3.58
n/a
$-1.27
Total Free Profit Per Share:
$1.35
$0.84
n/a
$-0.51
FD Mkt. Cap / Gold Eq.:
$174.67
$136.51
n/a
$-38.16
FD Mkt. Cap / Silver Eq.:
$2.24
$1.60
n/a
$-0.64
FD Mkt. Cap / Per Metal as % Spot Price:
8.76%
7.43%
n/a
-1.34%
Reserves & Resources
03/09/2022 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.):
14.00M
14.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
103.27M
P L A U S I B L E
Gold Eq. Oz.:
7.10M
7.10M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
52.34M
Maximum Profit (Gold):
$2,208.42M
$1,631.73M
n/a
$-576.69M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$2,208.42M
$1,631.73M
n/a
$-576.69M
Max Profit / Current MCap:
3.245
3.068
n/a
-0.177
Max Profit Per Share (Gold):
$8.83
$6.53
n/a
$-2.31
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$8.83
$6.53
n/a
$-2.31
Total Free Profit Per Share:
$5.33
$3.79
n/a
$-1.55
FD Mkt. Cap / Gold Eq.:
$95.90
$74.95
n/a
$-20.95
FD Mkt. Cap / Silver Eq.:
$1.23
$0.88
n/a
$-0.35
FD Mkt. Cap / Per Metal as % Spot Price:
4.81%
4.08%
n/a
-0.73%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
03/09/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7777
CAD 0.7764
08/10/2022
Spot Gold:
$1,992.80
$1,838.00
08/10/2022
$-154.80
Spot Silver:
$25.59
$21.56
08/10/2022
$-4.03
Gold:Silver Ratio:
77.87
85.25
08/10/2022
7.38
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: