Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
Symbol Data
Symbol
Currency
TSE:EQX
CAD
NYSEAMERICAN:EQX
USD
Description
Equinox Gold Corp are a gold focused mid-tier producer with two producing mines in Brazil, three mines in development in Brazil and USA and three exploration properties. Currently they produce roughly 650koz. of gold per year. They have approximately 43Moz. of gold in the reserves and resources category of which 28Moz. are in the measured and indicated category. They have a market capitalisation of ~$2022.3M which is a rise of roughly 43% over the last nine months. As of 03/05/2023 they have ~$830M debt and ~$174M cash. They have 312M shares outstanding and trade on the Toronto Stock Exchange.
Quick Links
Login to access
General Details
Financial
03/05/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$1,414.72M
$2,022.30M
03/05/2023
Total Assets:
$1,500.00M
$1,500.00M
03/05/2023
Total Liabilities:
$900.00M
$900.00M
03/05/2023
Current Assets:
$300.00M
$300.00M
03/05/2023
Current Liabilities:
$150.00M
$150.00M
03/05/2023
Total Debt:
$830.00M
$830.00M
03/05/2023
Cash:
$200.00M
$174.00M
10/01/2023
Enterprise Value:
$2,044.72M
$2,678.30M
11/14/2054
Cash Flow:
$31.20M
$208.85M
never
Cash Flow Multiple:
45.34
9.68
never
Net Debt to Cash Flow Ratio:
20.19
3.14
never
Finance within 1 year:
03/05/2023
Misc
03/05/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
312,000,000
312,000,000
03/05/2023
Shares (FD):
363,000,000
363,000,000
03/05/2023
Insider Ownership:
n/a
35%
11/19/2023
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
01/01/2018
03/05/2023
Production (Gold Eq Oz.):
(guess) 600,000
(guess) 650,000
10/01/2023
Production (Silver Eq Oz.) :
(guess) 52,489,372
(guess) 52,922,366
10/01/2023
Initial CapEx (Outstanding):
$146.00M10.32% of MCap
$146.00M7.22% of MCap
03/05/2023
Funding Option:
n/a
(guess) Issue stock
03/05/2023
Documentation:
none
PRODUCER
11/19/2023
Future MCap Modifier:
0.2Producer: Growth Potential
0.2Producer: Growth Potential
10/01/2023
Cash Flow Multiplier:
5
15
10/01/2023
Resource Data
GOLD
03/05/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
15.00M
15.00M
03/05/2023
Measured & Indicated:
28.00M
28.00M
03/05/2023
Inferred:
15.00M
15.00M
03/05/2023
Reserves & Resources:
43.00M
43.00M
never
P L A U S I B L E
Proven & Probable:
12.75M
12.75M
03/05/2023
Measured & Indicated:
21.59M
21.59M
03/05/2023
Inferred:
6.38M
6.38M
03/05/2023
Reserves & Resources:
27.97M
27.97M
never
C U R R E N T
Annual Production:
(guess) 600,000oz.
(guess) 650,000oz.
10/01/2023
Cash Cost:
$1,400
$1,300
08/02/2023
Extra Operating Cost:
$400
$450
05/02/2023
Average Grade:
0.80 g/t
0.80 g/t
03/05/2023
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
11/19/2023
F U T U R E
Proven & Probable:
30.00M
30.00M
03/05/2023
Annual Production:
1,000,000oz.
1,100,000oz.
10/01/2023
Cash Cost:
$1,250
$1,350
10/01/2023
Extra Operating Cost:
$400
$500
04/13/2023
SILVER
03/05/2023 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
03/05/2023
Measured & Indicated:
n/a
n/a
03/05/2023
Inferred:
n/a
n/a
03/05/2023
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
03/05/2023
Measured & Indicated:
n/a
n/a
03/05/2023
Inferred:
n/a
n/a
03/05/2023
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
03/05/2023
Extra Operating Cost:
n/a
n/a
03/05/2023
Average Grade:
n/a
n/a
03/05/2023
Recovery Rate:
n/a
n/a
03/05/2023
F U T U R E
Proven & Probable:
n/a
n/a
03/05/2023
Annual Production:
n/a
n/a
03/05/2023
Cash Cost:
n/a
n/a
03/05/2023
Extra Operating Cost:
n/a
n/a
03/05/2023
Property
Last Analysis Data (03/05/2023)
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
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
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
Ontario , Canada
Greenstone
60% (guess)
n/a
Open Pit
show
8M oz project
70% ownership
240,000 oz year (their share)
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):
263,000
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
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
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
Ontario , Canada
Greenstone
60% (guess)
n/a
Open Pit
show
8M oz project
70% ownership
240,000 oz year (their share)
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):
263,000
Profitability (by resource)
Proven & Probable
03/05/2023 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.):
15.00M
15.00M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
12.75M
12.75M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$663.00M
$4,096.58M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$663.00M
$4,096.58M
n/a
Max Profit / Current MCap:
0.469
2.026
n/a
Max Profit Per Share (Gold):
$1.83
$11.29
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$1.83
$11.29
n/a
Total Free Profit Per Share:
$0.00
$3.75
n/a
FD MCap / Gold Eq.:
$110.96
$158.61
n/a
FD MCap / Silver Eq.:
$1.27
$1.95
n/a
FD MCap / Per Metal as % Spot Price:
5.99%
7.66%
n/a
Measured & Indicated
03/05/2023 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.):
28.00M
28.00M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
21.59M
21.59M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$1,122.68M
$6,936.87M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$1,122.68M
$6,936.87M
n/a
Max Profit / Current MCap:
0.794
3.430
n/a
Max Profit Per Share (Gold):
$3.09
$19.11
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$3.09
$19.11
n/a
Total Free Profit Per Share:
$0.00
$11.57
n/a
FD MCap / Gold Eq.:
$65.53
$93.67
n/a
FD MCap / Silver Eq.:
$0.75
$1.15
n/a
FD MCap / Per Metal as % Spot Price:
3.54%
4.52%
n/a
Reserves & Resources
03/05/2023 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.):
43.00M
43.00M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
27.97M
27.97M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$1,454.18M
$8,985.15M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$1,454.18M
$8,985.15M
n/a
Max Profit / Current MCap:
1.028
4.443
n/a
Max Profit Per Share (Gold):
$4.01
$24.75
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$4.01
$24.75
n/a
Total Free Profit Per Share:
$0.00
$17.21
n/a
FD MCap / Gold Eq.:
$50.59
$72.32
n/a
FD MCap / Silver Eq.:
$0.58
$0.89
n/a
FD MCap / Per Metal as % Spot Price:
2.73%
3.49%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
03/05/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
USD 1.0000
USD 1.0000
12/03/2023
Spot Gold:
$1,852.00
$2,071.30
12/03/2023
Spot Silver:
$21.17
$25.44
12/03/2023
Gold:Silver Ratio:
87.48
81.42
12/03/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: