|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.620 USD | +6.58% |
|
+25.58% | +10.96% |
| 28/07 | I-80 Gold Provides Update on Lone Tree Plant Refurbishment Project Remains on Schedule and on Budget | CI |
| 28/07 | I-80 Gold Says Lone Tree Plant Refurbishment Major Construction Starting in Q4 | MT |
Company Valuation: i-80 Gold Corp.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 582.9 | 671.3 | 526.6 | 194.1 | 1,217 | 1,404 | - | - |
| Change | - | 15.18% | -21.55% | -63.14% | 527.1% | 15.34% | - | - |
| Enterprise Value (EV) 1 | 536.6 | 738.9 | 510.4 | 175.1 | 1,154 | 1,186 | 1,539 | 1,590 |
| Change | - | 37.7% | -30.93% | -65.69% | 559.04% | 2.77% | 29.76% | 3.31% |
| P/E | 4.21x | - | - | - | -4.91x | -6.62x | -74x | 7.24x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | - | - | - | - | 0.4x | 0.8x | -0x |
| Capitalization / Revenue | 18.2x | 18.2x | 9.59x | 3.86x | 12.8x | 7.16x | 3.28x | 2.12x |
| EV / Revenue | 16.8x | 20x | 9.29x | 3.48x | 12.1x | 6.05x | 3.6x | 2.4x |
| EV / EBITDA | -51.5x | -14x | -7.42x | -2x | -9.41x | -10.9x | 21x | 4.42x |
| EV / EBIT | -44.3x | - | -6.72x | -1.97x | -11.8x | -8.79x | 32.7x | 3.12x |
| EV / FCF | -28.2x | -7.69x | -5.42x | -2.07x | -12.4x | -3.73x | -5.98x | -28.1x |
| FCF Yield | -3.54% | -13% | -18.4% | -48.3% | -8.08% | -26.8% | -16.7% | -3.56% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.58 | - | - | - | -0.3 | -0.246 | -0.022 | 0.225 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 31.99 | 36.96 | 54.91 | 50.34 | 95.19 | 196.1 | 427.7 | 662.5 |
| EBITDA 1 | -10.43 | -52.68 | -68.8 | -87.6 | -122.7 | -108.6 | 73.35 | 359.4 |
| EBIT 1 | -12.12 | - | -76 | -89.09 | -98.13 | -135 | 47 | 509 |
| Net income 1 | 88.22 | -79.2 | -65.2 | -121.5 | -198.8 | -208 | -21.5 | 255.5 |
| Net Debt 1 | -46.22 | 67.6 | -16.28 | -19 | -63.24 | -218 | 135 | 186 |
| Reference price 2 | 2.442 | 2.793 | 1.764 | 0.480 | 1.473 | 1.629 | 1.629 | 1.629 |
| Nbr of stocks (in thousands) | 2,38,704 | 2,40,369 | 2,98,500 | 4,04,788 | 8,26,282 | 8,62,051 | - | - |
| Announcement Date | 28/03/22 | 14/03/23 | 12/03/24 | 01/04/25 | 19/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.24x | 4.46x | 6.49x | 2.11% | 4.68TCr | |
| 29.69x | 18.11x | 18.62x | 0.74% | 4.62TCr | |
| 8.05x | 2.98x | 4.24x | 5.37% | 3.67TCr | |
| 16.96x | 4.94x | 8.64x | 3.05% | 1.92TCr | |
| 12.18x | - | - | 5.4% | 1.87TCr | |
| 7.19x | 2.02x | 4.08x | 4.34% | 1.23TCr | |
| 23.12x | 12.66x | 14.45x | 0.74% | 671.47Cr | |
| 43.37x | 6.1x | 9.46x | 1.4% | 481.52Cr | |
| Average | 19.22x | 7.32x | 9.43x | 2.89% | 2.39TCr | |
| Weighted average by Cap. | 17.20x | 8.04x | 9.71x | 2.9% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- IAU Stock
- IAUX Stock
- Valuation i-80 Gold Corp.
Select your edition
All financial news and data tailored to specific country editions
