Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
NYSE:EQX
USD
TSE:EQX
CAD
Description
Equinox Gold Corp. are a gold focused major with three producing mines in Brazil, four mines in development in Brazil and USA and exploration properties. Currently they produce roughly 700koz. of gold per year. They have approximately 33Moz. of gold in the reserves and resources category of which 23Moz. are in the measured and indicated category. They have a market capitalisation of ~$2759.75M which is a rise of roughly 53% over the last eleven months. As of 03/11/2020 they have ~$670M debt and ~$300M cash. They have 215M shares outstanding and trade on the Toronto Stock Exchange and the New York Stock Exchange.
Quick Links
Login to access
General Details
Financial
03/11/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$1,806.88M
$2,759.75M
03/11/2020
$952.87M
Total Assets:
$1,600.00M
$1,600.00M
03/11/2020
$0.00M
Total Liabilities:
$800.00M
$800.00M
03/11/2020
$0.00M
Current Assets:
$450.00M
$450.00M
03/11/2020
$0.00M
Current Liabilities:
$150.00M
$150.00M
03/11/2020
$0.00M
Total Debt:
$670.00M
$670.00M
03/11/2020
$0.00M
Cash:
$300.00M
$300.00M
03/11/2020
$0.00M
Enterprise Value:
$2,176.88M
$3,129.75M
03/05/2069
$952.87M
Cash Flow:
$194.53M
$296.45M
never
$101.92M
Cash Flow Multiple:
9.29
9.31
never
0.02
Net Debt to Cash Flow Ratio:
1.90
1.25
never
-0.65
Finance within 1 year:
03/11/2020
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
03/11/2020
0.00%
Misc
03/11/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
214,511,000
214,511,000
03/11/2020
0
Shares (FD):
272,411,000
272,411,000
03/11/2020
0
Insider Ownership:
n/a
40%
08/16/2020
40%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2018
03/11/2020
n/a
Production (Gold Eq Oz.):
(guess) 700,000
(guess) 700,000
03/11/2020
0
Production (Silver Eq Oz.) :
(guess) 68,380,783
(guess) 50,981,547
03/11/2020
-17,399,236
Initial CapEx (Outstanding):
$146.00M8.08% of Mkt.Cap
$146.00M5.29% of Mkt.Cap
03/11/2020
$0.00M
Funding Option:
n/a
(guess) Issue stock
03/11/2020
n/a
Documentation:
none
PRODUCER
08/16/2020
n/a
Value Adjustment:
none
none
never
0%
Resource Data
GOLD
03/11/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
12.50M
12.50M
03/11/2020
0.00M
Measured & Indicated:
23.00M
23.00M
03/11/2020
0.00M
Inferred:
10.00M
10.00M
03/11/2020
0.00M
Reserves & Resources:
33.00M
33.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
11.25M
11.25M
03/11/2020
0.00M
Measured & Indicated:
18.81M
18.81M
03/11/2020
0.00M
Inferred:
4.50M
4.50M
03/11/2020
0.00M
Reserves & Resources:
23.31M
23.31M
never
0.00M
C U R R E N T
Annual Production:
(guess) 700,000oz.
(guess) 700,000oz.
03/11/2020
0oz.
Cash Cost:
$850
$850
03/11/2020
$0.00
Extra Operating Cost:
$400
$400
03/11/2020
$0.00
Average Grade:
0.80 g/t
0.80 g/t
03/11/2020
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
08/16/2020
0.00%
F U T U R E
Proven & Probable:
23.00M
23.00M
03/11/2020
0.00M
Annual Production:
1,000,000oz.
1,000,000oz.
03/11/2020
0oz.
Cash Cost:
$850
$850
03/11/2020
$0
Extra Operating Cost:
$400
$400
03/11/2020
$0
SILVER
03/11/2020 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
03/11/2020
0.00M
Measured & Indicated:
n/a
n/a
03/11/2020
0.00M
Inferred:
n/a
n/a
03/11/2020
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
03/11/2020
0.00M
Measured & Indicated:
n/a
n/a
03/11/2020
0.00M
Inferred:
n/a
n/a
03/11/2020
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
03/11/2020
$0.00
Extra Operating Cost:
n/a
n/a
03/11/2020
$0.00
Average Grade:
n/a
n/a
03/11/2020
n/a
Recovery Rate:
n/a
n/a
03/11/2020
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
03/11/2020
0.00M
Annual Production:
n/a
n/a
03/11/2020
n/a
Cash Cost:
n/a
n/a
03/11/2020
n/a
Extra Operating Cost:
n/a
n/a
03/11/2020
n/a
Property
Last Analysis Data (03/11/2020)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Brazil , Brazil
Aurizona
100% (guess)
200,000
Both
show
2 million oz deposit.
$146 Capex
Production in 2019.
Development
Novo Progreso , Brazil
Coringa
100%
28,000
Open Pit
show
Working on feasibility study. Once completed in 2017, they will need to obtain the capex of about $65 million.
Potential production in 2018.
Development
California , USA
Castle Mountain
100% (guess)
3,000
Open Pit
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.
Exploration
Sao Luis , Brazil
Cachoeira
0%
n/a
n/a
n/a
Exploration
Brazil
Luna Greenfields
100% (guess)
220,000
Open Pit
show
Early exploration.
Exploration
Maranhao , Brazil
Maranhao
100%
n/a
n/a
n/a
Exploration
British Columbia , Canada
Elk
100% (guess)
n/a
n/a
show
400,000 oz deposit at 6 gpt
Exploration
Chile , Chile
Ricardo
100% (guess)
16,000
n/a
show
Early exploration.
Exploration
California , USA
Mesquite
100% (guess)
n/a
Open Pit
show
1.1 million oz of reserves
135,000 oz annual production.
$1,100 all-in costs.
Total Land Package Size (ha):
467,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Brazil , Brazil
Fazenda
100% (guess)
n/a
Underground
show
70,000 oz per year.
6 year mine life.
Production
Brazil , Brazil
Pilar
100% (guess)
n/a
Underground
show
85,000 oz per year.
Long life mine.
Production
Brazil , Brazil
RDM
100% (guess)
n/a
Open Pit
show
75,000 oz per year.
Development
Brazil , Brazil
Aurizona
100% (guess)
200,000
Both
show
2 million oz deposit.
$146 Capex
Production in 2019.
Development
Novo Progreso , Brazil
Coringa
100%
28,000
Open Pit
show
Working on feasibility study. Once completed in 2017, they will need to obtain the capex of about $65 million.
Potential production in 2018.
Development
Brazil , Brazil
Santa Luz
100% (guess)
n/a
n/a
show
On Care & Maintenance.
100,000 oz per year
$84 million capex to restart production.
Exploration
Sao Luis , Brazil
Cachoeira
0%
n/a
n/a
n/a
Exploration
Brazil
Luna Greenfields
100% (guess)
220,000
Open Pit
show
Early exploration.
Exploration
Maranhao , Brazil
Maranhao
100%
n/a
n/a
n/a
Exploration
British Columbia , Canada
Elk
100% (guess)
n/a
n/a
show
400,000 oz deposit at 6 gpt
Exploration
Chile , Chile
Ricardo
100% (guess)
16,000
n/a
show
Early exploration.
Exploration
Mexico , Mexico
Bermejas
100% (guess)
n/a
n/a
show
Very close to Los Filos.
Exploration
Mexico , Mexico
Los Filos
100% (guess)
60,000
Both
show
Open Pit and Underground mines.
150,000 acres.
Development
California , USA
Castle Mountain
100% (guess)
3,000
Open Pit
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.
Exploration
California , USA
Mesquite
100% (guess)
n/a
Open Pit
show
1.1 million oz of reserves
135,000 oz annual production.
$1,100 all-in costs.
Total Land Package Size (ha):
527,000
Profitability (by resource)
Proven & Probable
03/11/2020 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.):
12.50M
12.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-310.70M
P L A U S I B L E
Gold Eq. Oz.:
11.25M
11.25M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-279.63M
Maximum Profit (Gold):
$3,126.38M
$4,764.38M
n/a
$1,638.00M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$3,126.38M
$4,764.38M
n/a
$1,638.00M
Max Profit / Current MCap:
1.730
1.726
n/a
-0.004
Max Profit Per Share (Gold):
$11.48
$17.49
n/a
$6.01
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$11.48
$17.49
n/a
$6.01
Total Free Profit Per Share:
$2.39
$4.62
n/a
$2.23
FD Mkt. Cap / Gold Eq.:
$160.61
$245.31
n/a
$84.70
FD Mkt. Cap / Silver Eq.:
$1.64
$3.37
n/a
$1.72
FD Mkt. Cap / Per Metal as % Spot Price:
9.75%
13.22%
n/a
3.47%
Measured & Indicated
03/11/2020 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.):
23.00M
23.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-571.69M
P L A U S I B L E
Gold Eq. Oz.:
18.81M
18.81M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-467.54M
Maximum Profit (Gold):
$5,227.30M
$7,966.04M
n/a
$2,738.74M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$5,227.30M
$7,966.04M
n/a
$2,738.74M
Max Profit / Current MCap:
2.893
2.887
n/a
-0.006
Max Profit Per Share (Gold):
$19.19
$29.24
n/a
$10.05
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$19.19
$29.24
n/a
$10.05
Total Free Profit Per Share:
$10.10
$16.37
n/a
$6.27
FD Mkt. Cap / Gold Eq.:
$96.06
$146.72
n/a
$50.66
FD Mkt. Cap / Silver Eq.:
$0.98
$2.01
n/a
$1.03
FD Mkt. Cap / Per Metal as % Spot Price:
5.83%
7.91%
n/a
2.08%
Reserves & Resources
03/11/2020 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.):
33.00M
33.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-820.25M
P L A U S I B L E
Gold Eq. Oz.:
23.31M
23.31M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-579.39M
Maximum Profit (Gold):
$6,477.85M
$9,871.79M
n/a
$3,393.94M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$6,477.85M
$9,871.79M
n/a
$3,393.94M
Max Profit / Current MCap:
3.585
3.577
n/a
-0.008
Max Profit Per Share (Gold):
$23.78
$36.24
n/a
$12.46
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$23.78
$36.24
n/a
$12.46
Total Free Profit Per Share:
$14.69
$23.37
n/a
$8.68
FD Mkt. Cap / Gold Eq.:
$77.52
$118.39
n/a
$40.88
FD Mkt. Cap / Silver Eq.:
$0.79
$1.63
n/a
$0.83
FD Mkt. Cap / Per Metal as % Spot Price:
4.71%
6.38%
n/a
1.68%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
03/11/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
01/23/2021
Spot Gold:
$1,647.00
$1,855.00
01/23/2021
$208.00
Spot Silver:
$16.86
$25.47
01/23/2021
$8.61
Gold:Silver Ratio:
97.69
72.83
01/23/2021
-24.86
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: