Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Equinox Gold Corp

www: www.equinoxgold.com   email: info@equinoxgold.com
Category: Major
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
TSE:EQX CAD
NYSEAMERICAN:EQX USD

Description

Equinox Gold Corp are a gold focused major with two producing mines in Brazil, three mines in development in Brazil and USA and three exploration properties. Currently they produce roughly 850koz. of gold per year. They have approximately 66Moz. of gold in the reserves and resources category of which 47Moz. are in the measured and indicated category. They have a market capitalisation of ~$5490.06M which is a fall of roughly 1% over the last three months. As of 03/04/2025 they have ~$1,300M debt and ~$425M cash. They have 716M 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 03/04/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $5,550.68M $5,490.06M 03/04/2025
Total Assets: $1,500.00M $1,500.00M 03/04/2025
Total Liabilities: $900.00M $900.00M 03/04/2025
Current Assets: $300.00M $300.00M 03/04/2025
Current Liabilities: $150.00M $150.00M 03/04/2025
Total Debt: $1,300.00M $1,300.00M 03/04/2025
Cash: $425.00M $425.00M 03/04/2025
Enterprise Value: $6,425.68M $6,365.06M 09/13/2171
Cash Flow: $1,003.68M $885.50M never
Cash Flow Multiple: 5.53 6.20 never
Net Debt to
Cash Flow Ratio:		 0.87 0.99 never
Finance within 1 year: 03/04/2025
Misc 03/04/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 716,000,000 716,000,000 03/04/2025
Shares (FD): 872,000,000 872,000,000 03/04/2025
Insider Ownership: n/a n/a 03/04/2025
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2018 03/04/2025
Production (Gold Eq Oz.): (guess) 
950,000		 (guess) 
850,000		 06/11/2025
Production (Silver Eq Oz.): (guess) 
86,747,565		 (guess) 
79,465,394		 06/11/2025
Initial CapEx (Outstanding): $146.00M
2.63% of MCap		 $146.00M
2.66% of MCap 		03/04/2025
Funding Option: n/a (guess)  Issue stock 03/04/2025
Documentation: none PRODUCER 06/11/2025
Future MCap Modifier: 0.2
Producer: Growth Potential
 0.2
Producer: Growth Potential
 10/01/2023
Cash Flow Multiplier: 18 18 03/04/2025

Resource Data

GOLD 03/04/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 25.00M 25.00M 03/04/2025
Measured & Indicated: 47.00M 47.00M 03/04/2025
Inferred: 19.00M 19.00M 03/04/2025
Reserves & Resources: 66.00M 66.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 21.25M 21.25M 03/04/2025
Measured & Indicated: 36.21M 36.21M 03/04/2025
Inferred: 8.08M 8.08M 03/04/2025
Reserves & Resources: 44.29M 44.29M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
950,000oz.		 (guess) 
850,000oz.		 06/11/2025
Cash Cost: $1,300 $1,600 06/11/2025
Extra Operating Cost: $550 $750 06/11/2025
Total: $1,850 $2,350 06/11/2025
Margin (Free Cash Flow): $1,057 (36%) $1,042 (31%)
G
R
A
D
E		 Underground (Avg): 5.00 g/t 5.00 g/t 03/04/2025
Open Pit (Avg): n/a 0.75 g/t 03/23/2024
Recovery Rate: (CG)  85.00% (CG)  85.00% 06/11/2025
F
U
T
U
R
E		 Proven & Probable: 45.00M 45.00M 03/04/2025
Annual Production: 1,500,000oz. 1,300,000oz. 06/11/2025
Cash Cost: $1,400 $1,700 06/11/2025
Extra Operating Cost: $600 $750 06/11/2025
SILVER 03/04/2025
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 03/04/2025
Measured & Indicated: n/a n/a 03/04/2025
Inferred: n/a n/a 03/04/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 03/04/2025
Measured & Indicated: n/a n/a 03/04/2025
Inferred: n/a n/a 03/04/2025
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 03/04/2025
Extra Operating Cost: n/a n/a 03/04/2025
Total: n/a n/a 03/04/2025
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 03/04/2025
Open Pit (Avg): n/a n/a 03/11/2024
Recovery Rate: n/a n/a 03/04/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 03/04/2025
Annual Production: n/a n/a 03/04/2025
Cash Cost: n/a n/a 03/04/2025
Extra Operating Cost: n/a n/a 03/04/2025

Property

Last Analysis Data  (03/04/2025)
Stage Name Owned Au Ag Cu Notes
Prod Fazenda 100% show
70,000 oz per year.

6 year mine life.
Prod RDM 100% show
75,000 oz per year.
Dev Aurizona 100% show
2 million oz deposit.

$146 Capex
Production in 2019.
Dev Santa Luz 100% show
On Care & Maintenance.

100,000 oz per year
$84 million capex to restart production.
Exp Greenstone 60% show
8M oz project

70% ownership

240,000 oz year (their share)
Exp Los Filos 100% show
Open Pit and Underground mines.

150,000 acres.
Dev Castle Mountain 100% show
4 million oz resource.

Low grade at .6 gpt

All-in cost projected to be around $1,000 per oz.

PEA: Low capex of only $98 million.
Exp Mesquite 100% show
1.1 million oz of reserves

135,000 oz annual production.

$1,100 all-in costs.
Total Land Package Size (ha): 263,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Prod Fazenda 100% show
70,000 oz per year.

6 year mine life.
Prod RDM 100% show
75,000 oz per year.
Dev Aurizona 100% show
2 million oz deposit.

$146 Capex
Production in 2019.
Dev Santa Luz 100% show
On Care & Maintenance.

100,000 oz per year
$84 million capex to restart production.
Exp Greenstone 60% show
8M oz project

70% ownership

240,000 oz year (their share)
Exp Los Filos 100% show
Open Pit and Underground mines.

150,000 acres.
Dev Castle Mountain 100% show
4 million oz resource.

Low grade at .6 gpt

All-in cost projected to be around $1,000 per oz.

PEA: Low capex of only $98 million.
Exp Mesquite 100% show
1.1 million oz of reserves

135,000 oz annual production.

$1,100 all-in costs.
Total Land Package Size (ha): 263,000  

Profitability (by resource)

Proven &
Probable		 03/04/2025
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.): 25.00M 25.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 21.25M 21.25M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $22,450.63M $22,137.61M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $22,450.63M $22,137.61M n/a
Max Profit / Current MCap: 4.045 4.032 n/a
Max Profit Per Share (Gold): $25.75 $25.39 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $25.75 $25.39 n/a
Total Free Profit Per Share: $16.54 $16.84 n/a
FD MCap / Gold Eq.: $261.21 $258.36 n/a
FD MCap / Silver Eq.: $2.86 $2.76 n/a
FD MCap / Per Metal
as % Spot Price:		 8.99% 7.62% n/a
Measured &
Indicated		 03/04/2025
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.): 47.00M 47.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 36.21M 36.21M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $38,255.87M $37,722.49M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $38,255.87M $37,722.49M n/a
Max Profit / Current MCap: 6.892 6.871 n/a
Max Profit Per Share (Gold): $43.87 $43.26 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $43.87 $43.26 n/a
Total Free Profit Per Share: $34.66 $34.71 n/a
FD MCap / Gold Eq.: $153.29 $151.62 n/a
FD MCap / Silver Eq.: $1.68 $1.62 n/a
FD MCap / Per Metal
as % Spot Price:		 5.27% 4.47% n/a

Reserves &
Resources		 03/04/2025
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.): 66.00M 66.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 44.29M 44.29M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $46,787.10M $46,134.78M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $46,787.10M $46,134.78M n/a
Max Profit / Current MCap: 8.429 8.403 n/a
Max Profit Per Share (Gold): $53.65 $52.91 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $53.65 $52.91 n/a
Total Free Profit Per Share: $44.44 $44.36 n/a
FD MCap / Gold Eq.: $125.34 $123.97 n/a
FD MCap / Silver Eq.: $1.37 $1.33 n/a
FD MCap / Per Metal
as % Spot Price:		 4.31% 3.66% n/a

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.     ×