Logo
  • Home
  • AI Agent
  • Annotations
  • Files
  • Pricing and plans
  • BlogAboutContact us
    APIMCP
    Terms of servicePrivacy policy
  • Get the full experience

    We save the real magic for signed-in users.

IAUX US​
HomeStock ScreenerDocument SearchChartingWatchlistsRecent Filings
Logo
  • Home
  • AI Agent
  • Annotations
  • Files
  • Pricing and plans
  • BlogAboutContact us
    APIMCP
    Terms of servicePrivacy policy
  • Get the full experience

    We save the real magic for signed-in users.

IAUX US​
HomeStock ScreenerDocument SearchChartingWatchlistsRecent Filings

i-80 Gold Corp.(IAUX US)

$1.36-0.032.16%Ext:$1.42+0.064.68%(Market Closed · 01:00:02 UTC)
Ask AI
Doc SearchProfileEntity StructureFinancialsChartingShort InterestEmployees

Overview

ProfileEntity Structure

Documents

SEC Filings

i-80 Gold Corp.(IAUX US)

$1.36-0.032.16%Ext:$1.42+0.064.68%(Market Closed · 01:00:02 UTC)
Ask AI
Doc SearchProfileEntity StructureFinancialsChartingShort InterestEmployees

Overview

ProfileEntity Structure

Documents

SEC Filings

Financials & Metrics

FinancialsChartingShort InterestEmployees

Financials & Metrics

FinancialsChartingShort InterestEmployees

i-80 Gold Corp. — Company Profile

i-80 Gold Corp. specializes in the exploration, development, and production of gold and silver mineral deposits within the United States. The company holds a 100% interest in the Lone Tree property, encompassing approximately 12,000 acres in Northern Nevada's Battle Mountain-Eureka region. Its significant assets in Northern Nevada also include the Ruby Hill property, the 31,000-acre McCoy-Cove project, and the Buffalo Mountain property, all located within the Battle Mountain Trend. Additionally, i-80 Gold Corp. oversees the Granite Creek Project, situated in the Getchell Trend of Northern Nevada. Established in 2020, the company's primary office is in Reno, Nevada.

Sector
Basic Materials
Industry
Gold
Exchange
UA
CEO
Richard S. Young
Headquarters
Reno, NV, US
IPO Date
Apr 22, 2021
Employees
133
Website
www.i80gold.com

Key Metrics

Price
$1.62
Market Cap
$1.40B
Revenue (TTM)
$52.39M
Net Income (TTM)
$-78601000.00
EPS (TTM)
-0.09
P/E (TTM)
-5.91
P/B (TTM)
4.67
Dividend Yield
0.00%
ROE (TTM)
-26.30%
ROA (TTM)
-6.68%
Operating Margin
-41.65%
Beta
1.61

Dividends

Last Dividend
$0.00
Last Yield
0.00%

Summary

i-80 Gold Corp. specializes in the exploration, development, and production of gold and silver mineral deposits within the United States. The company holds a 100% interest in the Lone Tree property, encompassing approximately 12,000 acres in Northern Nevada's Battle Mountain-Eureka region. Its significant assets in Northern Nevada also include the Ruby Hill property, the 31,000-acre McCoy-Cove project, and the Buffalo Mountain property, all located within the Battle Mountain Trend. Additionally, i-80 Gold Corp. oversees the Granite Creek Project, situated in the Getchell Trend of Northern Nevada. Established in 2020, the company's primary office is in Reno, Nevada.

Website
www.i80gold.com
Location
Reno, NV, US
Phone775 525 6450
Employees133
CEORichard S. Young
SectorBasic Materials
Industry
Gold
IPO DateApr 22, 2021

Ask AI

Company overview
Business model, segments, and competition.
Peer comparison
Metrics vs closest competitors.
Guidance & outlook
Forward guidance and assumptions.
Bull vs bear case
Upside drivers and key risks.
Valuation snapshot
Multiples vs history and peers.
Competitive moat
Defensibility and market position.
Management track record
Leadership and capital allocation history.
How it makes money
A short diagram of the business model.

Latest Documents

SEC Filings(317)

Expand
  • 8-KFinancial Statements and Exhibits2 Nov
  • 10-QQ3ended 30 Sept 20262 Nov
  • 8-KRegulation FD Disclosure15 Oct
  • Form 4Yopps Steven W.1 Oct
  • Form 4Jalonen Michael1 Oct
  • Form 4Einav Arthur1 Oct
  • Form 4Gottesfeld Stephen P1 Oct
  • Form 4Joseph Cassandra Pulskamp1 Oct
  • 8-KSEC Technical Report SummaryPre-Feasibility StudyGranite CreekHumboldt County, NVEffective Date: March 31, 2026Report Date: September 21, 2026Report Prepared fori-80Gold Corp.5190 Neil Road Suite 460Reno, Nevada 89502Report Prepared bySRK Consulting (U.S.), Inc.999 Seventeenth Street, Suite 400Denver, CO 80202SRK Project Number: USPR00250722 Sep
  • 8-Ki-80Gold Announces Positive Feasibility Study and Initial Mineral Reserves for22 Sep
  • SC 13Gi-80 Gold Corp.8 Sep
  • Form 4Begeman John Arthur2 Sep
  • Form 4Snow Ryan Reid2 Sep
  • SDSD31 Aug
  • Form 4CLAYTON RONALD W31 Aug
  • Form 4Savarie David Roger20 Aug
  • Form 4Young Richard Scott20 Aug
  • SC 13G/Ai-80 Gold Corp.14 Aug
  • 8-KResults of Operations and Financial Condition10 Aug
  • 10-QQ2ended 30 Jun 202610 Aug

News

  • i-80 Gold Corp. (IAU:CA) Q3 2026 Earnings Call Transcript3 Nov
  • i-80 Gold Reports Third Quarter 2026 Results; Archimedes Underground on Track to Begin Production Mining by Year-End2 Nov
  • Undercovered Dozen: Micron, i-80 Gold, Hercules Capital, And More29 Oct
  • i-80 Gold: An Executable Nevada Plan Trading At A Fraction Of Its Worth22 Oct
  • i-80 Gold Announces Details for Q3 2026 Results Release and Conference Call21 Oct
  • i-80 Gold Provides a Development Update; Archimedes Underground and Lone Tree Plant Refurbishment Remain on Track and Mineral Point Open Pit Prioritized in Updated Development Plan14 Oct
  • i-80 Gold Publishes its 2025 Sustainability Report25 Sep
  • i-80 Gold Announces Initial Assay Results From Mineral Point Open Pit Project in Nevada Including a Step-Out Hole of 1.33 g/t Au and 39.2 g/t Ag Over 225.6 Meters22 Sep
  • i-80 Gold Announces Positive Feasibility Study and Initial Mineral Reserves for Granite Creek Underground; After-Tax NPV(5%) of $118 Million at $2,750/oz Au Increasing to $598 Million at $4,500/oz Au21 Sep
  • I-80 Gold: Unrivaled Growth With Maiden Reserves On Deck16 Sep
  • i-80 Gold CEO Richard Scott Young Buys 1 Million Shares. What Does This Mean for Investors?21 Aug

Mentions in Filings

  • … 22, 2026, Vox completed the disposition of the Federation Royalty, acquired on February 26, 2026, to the owner of the Hera project for $5,620,317 (A$8,030,000) in cash, which resulted in a realized gain of $5,189,144. <strong>i-80 Gold</strong> PMPA sale On June 26, 2026, Vox completed the disposition of its capped PMPA over the Ruby Hill, Cove and Granite Creek projects in Nevada (“**i-80 Stream**”) to i-80 Gold Corp. (“**i-80 Gold**”) for $4,800,000, satisfi …
    VOX ROYALTY CORP.i-80 Gold Corp.·EX-99.2 - 6-K - MANAGEMENT DISCUSSION AND ANALYSIS·Q3 26·12 Nov
  • … her gold purchase contract over the Greenstone gold mine in Ontario, Canada. As part of the agreement, Equinox paid Vox $1,000,000 as an amendment fee, which is reflected in the consolidated statement of income (loss). <strong>i-80 gold</strong> PMPA sale during the nine months ended September 30, 2026 On June 26, 2026, Vox completed the disposition of its capped gold precious metals purchase agreement (“**PMPA**”) over the Ruby Hill, Cove and Granite Creek pro …
    VOX ROYALTY CORP.i-80 Gold Corp.·EX-99.1 - 6-K - CONSOLIDATED FINANCIAL STATEMENTS·Q3 26·12 Nov
  • … nt of the Nevada Gold Mines joint venture on July 1, 2019, our Cortez, Goldstrike, Turquoise Ridge and Goldrush properties, and Newmont’s Carlin, Twin Creeks, Phoenix, Long Canyon (which transitioned to care and maintenance at the end of 2023) and Lone Tree (which was divested in 2021 as part of an asset exchange agreement with <strong>i-80 Gold Corp</strong>.) properties were contributed to the joint venture. We are the operator of the Nevada Gold Mines Complex.
    BARRICK MINING CORPi-80 Gold Corp.·EX-99.1 - 6-K - Current report (foreign private issuer)·Q4 26·10 Nov
  • … nt of the Nevada Gold Mines joint venture on July 1, 2019, our Cortez, Goldstrike, Turquoise Ridge and Goldrush properties, and Newmont’s Carlin, Twin Creeks, Phoenix, Long Canyon (which transitioned to care and maintenance at the end of 2023) and Lone Tree (which was divested in 2021 as part of an asset exchange agreement with <strong>i-80 Gold Corp</strong>.) properties were contributed to the joint venture. We are the operator of the Nevada Gold Mines Complex.
    American Barrick Gold Corpi-80 Gold Corp.·S-1 - Registration statement (general form)·Q4 26·10 Nov
  • … on www.sedarplus.ca. **Granite Creek Project** (10.0% NPI and 0.5% NSR, partial royalty coverage; NPI subject to a 120,000 oz gold production hurdle; “**Granite Creek**”): In a news release dated September 21, 2026, <strong>i-80 Gold Corp</strong>. (“i-80”) announced the results of an NI 43-101 feasibility study and initial mineral reserves for Granite Creek Underground. i-80 stated that production is currently ramping up at Granite Creek Underground and is exp …
    Gold Royalty Corp.i-80 Gold Corp.·EX-99.1 - 6-K - Current report (foreign private issuer)·Q4 26·4 Nov
  • … ngloGold Ashanti Limited and is located south of its Arthur project. Sterling hosts a near-surface, high-grade past-producing open-pit operation; and (ii) a 0.5% NSR royalty over portions of Granite Creek, operated by <strong>i-80 Gold Corp</strong>. The Granite Creek royalty covers portions of the Felix and Blue Bell pits at Granite Creek and includes associated advance minimum royalty payments of $32 per year. Transaction costs totalling $164 were recorded as p …
    Gold Royalty Corp.i-80 Gold Corp.·EX-99.1 - 6-K - Current report (foreign private issuer)·Q4 26·4 Nov

Key Stats

Trading

Px/Chg 1D$1.62 / +0.00%
Avg Volume14.78M
Beta1.61
Mkt Cap1.40B
FD Mkt Cap1.56B

Float

Shrs Out/Float862.05M / 720.56M
Short Float0.11%
Days to Cover7.45
Stock Repurchased$0.00

Current Valuation

EV1.32B
EV/EBITDA-6.40
EV/Sales9.89
P/B4.67
P/S10.46
FCF Yield-5.84%
ROE-26.30%
ROA-6.68%
Current Ratio9.46

Estimates

P/E-5.91
Est P/E0.00
Est EPS-0.05
Est PEG0.00

Valuation

Metric5Yr AvgMay '23May '24May '25May '26Oct '26
PRICE-BASED RATIOS
Price / Earnings-9.27-7.82-3.61-1.73-15.44-17.77
Price / Sales23.1116.765.894.1762.0726.66
Price / Book Value2.381.860.940.623.814.67
Price / Free Cash Flow-12.63-6.45-3.44-2.48-33.68-17.12
ENTERPRISE VALUE METRICS
Enterprise Value865.0687.1501.5382.91,432.91,320.8
Enterprise Value / Sales25.5718.599.137.6167.3025.21
Enterprise Value / EBITDA-11.98-10.15-8.67-4.49-17.49-19.09
Enterprise Value / EBIT-11.41-9.30-7.54-4.33-17.34-18.55

Financials

Full Financials
Millions USD5Yr CAGR (%)Dec '21Dec '22Dec '23Dec '24Dec '25
INCOME STATEMENT
Revenue—-37.054.950.389.2
Gross Income123.9%-0.43.6-5.1-15.7-9.7
EBITDA56.5%-24.1-67.7-57.8-85.3-144.4
EBIT57.1%-24.3-73.9-66.5-88.5-148.2
Net Income—88.2-79.2-89.7-121.5-174.6
EPS (Diluted)—0.37-0.33-0.33-0.34-0.27
BALANCE SHEET
Cash & ST Inv-7.8%87.748.316.319.063.2
Total Assets1.7%656.3642.0654.3655.6703.4
Total Liabilities9.4%249.4308.5309.0315.0356.6
Total Shareholder Equity-3.9%407.0333.4345.3340.7346.8
CASH FLOW
Net Operating Cash Flow60.2%-13.0-45.8-54.6-82.5-85.6
Cap Ex12.5%-6.0-50.2-39.5-2.0-9.6
Free Cash Flow49.6%-19.0-96.1-94.1-84.5-95.3

Enterprise Value Bridge

Millions USD13 Nov '26
Price (As of 13 Nov '26)1.30
Basic Shares862.05
Market Cap1,120.7
Diluted Shares866.37
Fully Diluted Shares Outstanding866.37
Fully Diluted Market Cap1,126.3
+Consolidated Debt453.0
−In-the-Money Convertible Debt—
+Capital Leases-
+Operating Leases—
−Cash & Equivalents-411.4
−Short-term Investments-
+Total Preferred-
−In-the-Money Convertible Preferred—
−Investments in Unconsolidated Subs—
+Non-Controlling Interest-
+Pension Liabilities—
Enterprise Value1,162.4

Segment data

Revenue

by Geography

  • United States100%

Related companies

NEWMONT Corp /DE/

NEM US

Agnico Eagle Mines Ltd

AEM US

Barrick Mining Corp

B US

Wheaton Precious Metals Corp.

WPM US

FRANCO NEVADA Corp

FNV US

Gold Fields Ltd

GFI US

Fresnillo PLC

FNLPF US

PJSC Mining and Metallurgical Company Norilsk Nickel

GMKN RX

Industrias Peñoles, S.A.B. de C.V.

IPOAF US

Pan American Silver Corp

PAAS US

Shandong Gold Mining Co., Ltd.

600547 CG

Evolution Mining Limited/ADR

CAHPF US

i-80 Gold Corp. — Company Profile

i-80 Gold Corp. specializes in the exploration, development, and production of gold and silver mineral deposits within the United States. The company holds a 100% interest in the Lone Tree property, encompassing approximately 12,000 acres in Northern Nevada's Battle Mountain-Eureka region. Its significant assets in Northern Nevada also include the Ruby Hill property, the 31,000-acre McCoy-Cove project, and the Buffalo Mountain property, all located within the Battle Mountain Trend. Additionally, i-80 Gold Corp. oversees the Granite Creek Project, situated in the Getchell Trend of Northern Nevada. Established in 2020, the company's primary office is in Reno, Nevada.

Sector
Basic Materials
Industry
Gold
Exchange
UA
CEO
Richard S. Young
Headquarters
Reno, NV, US
IPO Date
Apr 22, 2021
Employees
133
Website
www.i80gold.com

Key Metrics

Price
$1.62
Market Cap
$1.40B
Revenue (TTM)
$52.39M
Net Income (TTM)
$-78601000.00
EPS (TTM)
-0.09
P/E (TTM)
-5.91
P/B (TTM)
4.67
Dividend Yield
0.00%
ROE (TTM)
-26.30%
ROA (TTM)
-6.68%
Operating Margin
-41.65%
Beta
1.61

Dividends

Last Dividend
$0.00
Last Yield
0.00%

Summary

i-80 Gold Corp. specializes in the exploration, development, and production of gold and silver mineral deposits within the United States. The company holds a 100% interest in the Lone Tree property, encompassing approximately 12,000 acres in Northern Nevada's Battle Mountain-Eureka region. Its significant assets in Northern Nevada also include the Ruby Hill property, the 31,000-acre McCoy-Cove project, and the Buffalo Mountain property, all located within the Battle Mountain Trend. Additionally, i-80 Gold Corp. oversees the Granite Creek Project, situated in the Getchell Trend of Northern Nevada. Established in 2020, the company's primary office is in Reno, Nevada.

Website
www.i80gold.com
Location
Reno, NV, US
Phone775 525 6450
Employees133
CEORichard S. Young
SectorBasic Materials
Industry
Gold
IPO DateApr 22, 2021

Ask AI

Company overview
Business model, segments, and competition.
Peer comparison
Metrics vs closest competitors.
Guidance & outlook
Forward guidance and assumptions.
Bull vs bear case
Upside drivers and key risks.
Valuation snapshot
Multiples vs history and peers.
Competitive moat
Defensibility and market position.
Management track record
Leadership and capital allocation history.
How it makes money
A short diagram of the business model.

Latest Documents

SEC Filings(317)

Expand
  • 8-KFinancial Statements and Exhibits2 Nov
  • 10-QQ3ended 30 Sept 20262 Nov
  • 8-KRegulation FD Disclosure15 Oct
  • Form 4Yopps Steven W.1 Oct
  • Form 4Jalonen Michael1 Oct
  • Form 4Einav Arthur1 Oct
  • Form 4Gottesfeld Stephen P1 Oct
  • Form 4Joseph Cassandra Pulskamp1 Oct
  • 8-KSEC Technical Report SummaryPre-Feasibility StudyGranite CreekHumboldt County, NVEffective Date: March 31, 2026Report Date: September 21, 2026Report Prepared fori-80Gold Corp.5190 Neil Road Suite 460Reno, Nevada 89502Report Prepared bySRK Consulting (U.S.), Inc.999 Seventeenth Street, Suite 400Denver, CO 80202SRK Project Number: USPR00250722 Sep
  • 8-Ki-80Gold Announces Positive Feasibility Study and Initial Mineral Reserves for22 Sep
  • SC 13Gi-80 Gold Corp.8 Sep
  • Form 4Begeman John Arthur2 Sep
  • Form 4Snow Ryan Reid2 Sep
  • SDSD31 Aug
  • Form 4CLAYTON RONALD W31 Aug
  • Form 4Savarie David Roger20 Aug
  • Form 4Young Richard Scott20 Aug
  • SC 13G/Ai-80 Gold Corp.14 Aug
  • 8-KResults of Operations and Financial Condition10 Aug
  • 10-QQ2ended 30 Jun 202610 Aug

News

  • i-80 Gold Corp. (IAU:CA) Q3 2026 Earnings Call Transcript3 Nov
  • i-80 Gold Reports Third Quarter 2026 Results; Archimedes Underground on Track to Begin Production Mining by Year-End2 Nov
  • Undercovered Dozen: Micron, i-80 Gold, Hercules Capital, And More29 Oct
  • i-80 Gold: An Executable Nevada Plan Trading At A Fraction Of Its Worth22 Oct
  • i-80 Gold Announces Details for Q3 2026 Results Release and Conference Call21 Oct
  • i-80 Gold Provides a Development Update; Archimedes Underground and Lone Tree Plant Refurbishment Remain on Track and Mineral Point Open Pit Prioritized in Updated Development Plan14 Oct
  • i-80 Gold Publishes its 2025 Sustainability Report25 Sep
  • i-80 Gold Announces Initial Assay Results From Mineral Point Open Pit Project in Nevada Including a Step-Out Hole of 1.33 g/t Au and 39.2 g/t Ag Over 225.6 Meters22 Sep
  • i-80 Gold Announces Positive Feasibility Study and Initial Mineral Reserves for Granite Creek Underground; After-Tax NPV(5%) of $118 Million at $2,750/oz Au Increasing to $598 Million at $4,500/oz Au21 Sep
  • I-80 Gold: Unrivaled Growth With Maiden Reserves On Deck16 Sep
  • i-80 Gold CEO Richard Scott Young Buys 1 Million Shares. What Does This Mean for Investors?21 Aug

Mentions in Filings

  • … 22, 2026, Vox completed the disposition of the Federation Royalty, acquired on February 26, 2026, to the owner of the Hera project for $5,620,317 (A$8,030,000) in cash, which resulted in a realized gain of $5,189,144. <strong>i-80 Gold</strong> PMPA sale On June 26, 2026, Vox completed the disposition of its capped PMPA over the Ruby Hill, Cove and Granite Creek projects in Nevada (“**i-80 Stream**”) to i-80 Gold Corp. (“**i-80 Gold**”) for $4,800,000, satisfi …
    VOX ROYALTY CORP.i-80 Gold Corp.·EX-99.2 - 6-K - MANAGEMENT DISCUSSION AND ANALYSIS·Q3 26·12 Nov
  • … her gold purchase contract over the Greenstone gold mine in Ontario, Canada. As part of the agreement, Equinox paid Vox $1,000,000 as an amendment fee, which is reflected in the consolidated statement of income (loss). <strong>i-80 gold</strong> PMPA sale during the nine months ended September 30, 2026 On June 26, 2026, Vox completed the disposition of its capped gold precious metals purchase agreement (“**PMPA**”) over the Ruby Hill, Cove and Granite Creek pro …
    VOX ROYALTY CORP.i-80 Gold Corp.·EX-99.1 - 6-K - CONSOLIDATED FINANCIAL STATEMENTS·Q3 26·12 Nov
  • … nt of the Nevada Gold Mines joint venture on July 1, 2019, our Cortez, Goldstrike, Turquoise Ridge and Goldrush properties, and Newmont’s Carlin, Twin Creeks, Phoenix, Long Canyon (which transitioned to care and maintenance at the end of 2023) and Lone Tree (which was divested in 2021 as part of an asset exchange agreement with <strong>i-80 Gold Corp</strong>.) properties were contributed to the joint venture. We are the operator of the Nevada Gold Mines Complex.
    BARRICK MINING CORPi-80 Gold Corp.·EX-99.1 - 6-K - Current report (foreign private issuer)·Q4 26·10 Nov
  • … nt of the Nevada Gold Mines joint venture on July 1, 2019, our Cortez, Goldstrike, Turquoise Ridge and Goldrush properties, and Newmont’s Carlin, Twin Creeks, Phoenix, Long Canyon (which transitioned to care and maintenance at the end of 2023) and Lone Tree (which was divested in 2021 as part of an asset exchange agreement with <strong>i-80 Gold Corp</strong>.) properties were contributed to the joint venture. We are the operator of the Nevada Gold Mines Complex.
    American Barrick Gold Corpi-80 Gold Corp.·S-1 - Registration statement (general form)·Q4 26·10 Nov
  • … on www.sedarplus.ca. **Granite Creek Project** (10.0% NPI and 0.5% NSR, partial royalty coverage; NPI subject to a 120,000 oz gold production hurdle; “**Granite Creek**”): In a news release dated September 21, 2026, <strong>i-80 Gold Corp</strong>. (“i-80”) announced the results of an NI 43-101 feasibility study and initial mineral reserves for Granite Creek Underground. i-80 stated that production is currently ramping up at Granite Creek Underground and is exp …
    Gold Royalty Corp.i-80 Gold Corp.·EX-99.1 - 6-K - Current report (foreign private issuer)·Q4 26·4 Nov
  • … ngloGold Ashanti Limited and is located south of its Arthur project. Sterling hosts a near-surface, high-grade past-producing open-pit operation; and (ii) a 0.5% NSR royalty over portions of Granite Creek, operated by <strong>i-80 Gold Corp</strong>. The Granite Creek royalty covers portions of the Felix and Blue Bell pits at Granite Creek and includes associated advance minimum royalty payments of $32 per year. Transaction costs totalling $164 were recorded as p …
    Gold Royalty Corp.i-80 Gold Corp.·EX-99.1 - 6-K - Current report (foreign private issuer)·Q4 26·4 Nov

Key Stats

Trading

Px/Chg 1D$1.62 / +0.00%
Avg Volume14.78M
Beta1.61
Mkt Cap1.40B
FD Mkt Cap1.56B

Float

Shrs Out/Float862.05M / 720.56M
Short Float0.11%
Days to Cover7.45
Stock Repurchased$0.00

Current Valuation

EV1.32B
EV/EBITDA-6.40
EV/Sales9.89
P/B4.67
P/S10.46
FCF Yield-5.84%
ROE-26.30%
ROA-6.68%
Current Ratio9.46

Estimates

P/E-5.91
Est P/E0.00
Est EPS-0.05
Est PEG0.00

Valuation

Metric5Yr AvgMay '23May '24May '25May '26Oct '26
PRICE-BASED RATIOS
Price / Earnings-9.27-7.82-3.61-1.73-15.44-17.77
Price / Sales23.1116.765.894.1762.0726.66
Price / Book Value2.381.860.940.623.814.67
Price / Free Cash Flow-12.63-6.45-3.44-2.48-33.68-17.12
ENTERPRISE VALUE METRICS
Enterprise Value865.0687.1501.5382.91,432.91,320.8
Enterprise Value / Sales25.5718.599.137.6167.3025.21
Enterprise Value / EBITDA-11.98-10.15-8.67-4.49-17.49-19.09
Enterprise Value / EBIT-11.41-9.30-7.54-4.33-17.34-18.55

Financials

Full Financials
Millions USD5Yr CAGR (%)Dec '21Dec '22Dec '23Dec '24Dec '25
INCOME STATEMENT
Revenue—-37.054.950.389.2
Gross Income123.9%-0.43.6-5.1-15.7-9.7
EBITDA56.5%-24.1-67.7-57.8-85.3-144.4
EBIT57.1%-24.3-73.9-66.5-88.5-148.2
Net Income—88.2-79.2-89.7-121.5-174.6
EPS (Diluted)—0.37-0.33-0.33-0.34-0.27
BALANCE SHEET
Cash & ST Inv-7.8%87.748.316.319.063.2
Total Assets1.7%656.3642.0654.3655.6703.4
Total Liabilities9.4%249.4308.5309.0315.0356.6
Total Shareholder Equity-3.9%407.0333.4345.3340.7346.8
CASH FLOW
Net Operating Cash Flow60.2%-13.0-45.8-54.6-82.5-85.6
Cap Ex12.5%-6.0-50.2-39.5-2.0-9.6
Free Cash Flow49.6%-19.0-96.1-94.1-84.5-95.3

Enterprise Value Bridge

Millions USD13 Nov '26
Price (As of 13 Nov '26)1.30
Basic Shares862.05
Market Cap1,120.7
Diluted Shares866.37
Fully Diluted Shares Outstanding866.37
Fully Diluted Market Cap1,126.3
+Consolidated Debt453.0
−In-the-Money Convertible Debt—
+Capital Leases-
+Operating Leases—
−Cash & Equivalents-411.4
−Short-term Investments-
+Total Preferred-
−In-the-Money Convertible Preferred—
−Investments in Unconsolidated Subs—
+Non-Controlling Interest-
+Pension Liabilities—
Enterprise Value1,162.4

Segment data

Revenue

by Geography

  • United States100%

Related companies

NEWMONT Corp /DE/

NEM US

Agnico Eagle Mines Ltd

AEM US

Barrick Mining Corp

B US

Wheaton Precious Metals Corp.

WPM US

FRANCO NEVADA Corp

FNV US

Gold Fields Ltd

GFI US

Fresnillo PLC

FNLPF US

PJSC Mining and Metallurgical Company Norilsk Nickel

GMKN RX

Industrias Peñoles, S.A.B. de C.V.

IPOAF US

Pan American Silver Corp

PAAS US

Shandong Gold Mining Co., Ltd.

600547 CG

Evolution Mining Limited/ADR

CAHPF US