Stock IAU I-80 GOLD CORP.
Add to a list
To use this feature you must be a member
Log inSign up

Financials i-80 Gold Corp.

Equities

IAU

CA44955L1067

Gold

Delayed Toronto S.E.
Other stock markets
 01:14:00 2024-06-06 pm EDT 		5-day change 1st Jan Change
1.535 CAD +3.72% Intraday chart for i-80 Gold Corp. +0.66% -34.33%
May. 24 I-80 Gold Maintained at Buy at Stifel GMP Following C$115-Million Share Sale; Price Target Cut to C$4.10 MT
May. 15 I-80 Gold Corp. Approves to Elect Cassandra Joseph as Director CI

Valuation

Fiscal Period: December 2021 2022 2023 2024 2025 2026
Capitalization 1 583.4 670.1 524 415.5 - -
Enterprise Value (EV) 1 537.1 737.7 507.7 498.8 630.4 784.9
P/E ratio 4.21 x - - - -9.81 x 13.5 x
Yield - - - - - -
Capitalization / Revenue 18.2 x 18.1 x 9.54 x 3.05 x 1.41 x 1.05 x
EV / Revenue 16.8 x 20 x 9.25 x 3.66 x 2.14 x 1.98 x
EV / EBITDA -51.5 x -14 x -7.38 x -41.3 x 14 x 5.63 x
EV / FCF -28.2 x -7.68 x -5.39 x -5.43 x -6.28 x -10.7 x
FCF Yield -3.54% -13% -18.5% -18.4% -15.9% -9.35%
Price to Book - - - - - -
Nbr of stocks (in thousands) 238,704 240,369 298,152 384,897 - -
Reference price 2 2.444 2.788 1.758 1.080 1.080 1.080
Announcement Date 3/28/22 3/14/23 3/12/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2021 2022 2023 2024 2025 2026
Net sales 1 10.46 31.99 36.96 54.91 136.3 294 396
EBITDA 1 - -10.43 -52.68 -68.8 -12.07 45 139.5
EBIT 1 - -12.12 - -76 -21 11 104
Operating Margin - -37.89% - -138.42% -15.41% 3.74% 26.26%
Earnings before Tax (EBT) - 108.5 - -72.99 - -36 64
Net income 1 -8.097 88.22 -79.2 -65.2 -58 13 38.33
Net margin -77.39% 275.77% -214.29% -118.73% -42.55% 4.42% 9.68%
EPS - 0.5800 - - - -0.1100 0.0800
Free Cash Flow 1 - -19.02 -96.06 -94.13 -91.78 -100.4 -73.39
FCF margin - -59.46% -259.92% -171.43% -67.34% -34.14% -18.53%
FCF Conversion (EBITDA) - - - - - - -
FCF Conversion (Net income) - - - - - - -
Dividend per Share 2 - - - - - - -
Announcement Date 2/1/21 3/28/22 3/14/23 3/12/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q3 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 - - - - - 4.548 8.758 8.413 29.3 33.4 37.7
EBITDA 1 -8.88 - -15.29 - - -19.5 -19.07 -10.27 -11.86 -11.61 -13.23
EBIT - - - - - - - - - - -
Operating Margin - - - - - - - - - - -
Earnings before Tax (EBT) - - - - - - - - - - -
Net income - - - - - - - - - - -
Net margin - - - - - - - - - - -
EPS - -0.1000 0.0800 -0.0500 -0.2700 - - - - - -
Dividend per Share - - - - - - - - - - -
Announcement Date 3/28/22 5/9/22 8/9/22 11/8/22 3/14/23 5/8/23 11/1/23 5/13/24 - - -
1USD in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2021 2022 2023 2024 2025 2026
Net Debt 1 - - 67.6 - 83.3 215 369
Net Cash position 1 - 46.2 - 16.3 - - -
Leverage (Debt/EBITDA) - - -1.283 x - -6.903 x 4.775 x 2.648 x
Free Cash Flow 1 - -19 -96.1 -94.1 -91.8 -100 -73.4
ROE (net income / shareholders' equity) - -11.6% -17.1% -17.2% -12.9% -0.7% 8.5%
ROA (Net income/ Total Assets) - - -9.76% -9.55% - 4% 8%
Assets 1 - - 811.6 682.8 - 325 479.2
Book Value Per Share - - - - - - -
Cash Flow per Share 2 - -0.0800 -0.2200 -0.2000 -0.1200 0.1000 0.3200
Capex 1 - 6.02 50.2 39.5 23.7 214 251
Capex / Sales - 18.8% 135.89% 71.96% 17.36% 72.91% 63.47%
Announcement Date 2/1/21 3/28/22 3/14/23 3/12/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for i-80 Gold Corp.

Trading Rating
Investor Rating
ESG Refinitiv
C-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
9
Last Close Price
1.08 USD
Average target price
2.917 USD
Spread / Average Target
+170.21%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Gold

1st Jan change Capi.
I-80 GOLD CORP. Stock i-80 Gold Corp.
-34.33% 416M
FRANCO-NEVADA CORPORATION Stock Franco-Nevada Corporation
+15.36% 23.11B
GOLD FIELDS LIMITED Stock Gold Fields Limited
+4.36% 13.69B
ZHONGJIN GOLD CORP.,LTD Stock Zhongjin Gold Corp.,Ltd
+45.28% 9.5B
HARMONY GOLD MINING COMPANY LIMITED Stock Harmony Gold Mining Company Limited
+41.35% 5.53B
ENDEAVOUR MINING PLC Stock Endeavour Mining plc
+3.46% 5.27B
EVOLUTION MINING LIMITED Stock Evolution Mining Limited
-0.25% 5.1B
TRIPLE FLAG PRECIOUS METALS CORP. Stock Triple Flag Precious Metals Corp.
+23.92% 3.19B
KOZA ALTIN ISLETMELERI Stock Koza Altin Isletmeleri
+6.50% 2.08B
PT ANEKA TAMBANG TBK Stock PT Aneka Tambang Tbk
-22.87% 1.98B
Other Gold
  1. Stock Market
  2. Equities
  3. IAU Stock
  4. Financials i-80 Gold Corp.