Rank #45 · NYSE:IAUX

i-80 Gold Corp.

Follow with Pro Run Valuation →

Developer · Primary: Gold

United States · Jurisdictions: United States

TechnicalUnavailable
JurisdictionAvailable
Filing-backedUnavailable
Historical valuationUnavailable
Change intelligenceUnavailable

Canonical listing price

$1.59

+3.25%(+0.05 USD)

Updated 10/9/2026, 1:30:00 PM

Price data: Twelve Data

Market Context

Gold · Developer

1D: +3.2%
1M: -8.1%
3M: +18.7%
YTD: +9.7%
1Y: +54.4%
Dist 52W high: -23.6%

vs Gold

1M -4.2 pp·3M +23.6 pp

vs GDX

1M -1.1 pp·3M -3.0 pp

1M vs Gold Miners group: -0.9 pp

Jurisdiction: United States · Market cap rank-only (licensing)

Close-based returns and relative performance in percentage points vs mapped metal/ETF. Not a buy/sell signal or price target.

Next report

Reporting calendar →

FY2026 · Expected window 2028-01-08 → 2028-04-01

Expected window 2028-01-08 → 2028-04-01 (FY2026).

Price Chart

Fundamentals Snapshot

Run Valuation →

Not applicable / Limited coverage — royalty, streaming, or developer profiles omit operator production & AISC.

Valuation

Market Cap· derived: UnavailableEligible share price unavailable

Financials

Cash: $464.56Mfiling-backed (fill)2026-06-30Filing source · 2026-08-10
Total Debt: $446.41Mfiling-backed (fill)2026-06-30Filing source · 2026-08-10
Net Cash· derived: $18.14Mderived2026-06-30

P&L / Cash Flow (TTM)

Revenue

Valuation

Filing-backed valuation ratios

Current market multiples relative to reported TTM financials. Peer context uses the Mining 50 Gold · Developer group. Not fair value, price targets, or investment advice.

Pro: full peer compare

Enterprise Value: —
P/S: —
EV/Sales: —
FCF Yield: —
EV/FCF: —

Data provenance (MINING50-VALUATION-1.0)

Market cap: MINING50-MARKETCAP-1.0
Balance sheet: Latest reported
Revenue: TTM
FCF: TTM
Currency: —
Enterprise Value uses current market cap plus latest reported cash and debt; components may differ in observation date.

Historical Valuation

Historical valuation partially unavailable

Some filing-date inputs are missing for this period.

Balance Sheet & Capital Allocation

Filing-backed financial position & change

Annual FY trends from certified filing data. Descriptive direction and magnitude only — not a quality score or investment recommendation.

Financial Position

Cash

$464.56M

+$330.86M YoY (+247.5%)

Debt

$446.41M

+$193.01M YoY (+76.2%)

Net Debt

Net Cash: $18.14M

Moved from $119.72M net debt to $18.14M net cash.

Share Count

865.9M

3-year share count change: +190.1% over 3 years

Capital Intensity

Capex / Revenue

10.1%

Prior year: 4.0%

FCF Conversion

FCF $-93.2M · OCF $-83.6M

Non-positive operating cash flow — ratio withheld

FCF (FY)

$-93.21M

$-8.70M YoY (-10.3%)

Recent Changes

Debt Increase
Total debt increased $193.01M (+76.2%) versus the prior year.
2025-06-30 → 2026-06-30
Cash Build
Cash increased $330.86M (+247.5%) versus the prior year.
2025-06-30 → 2026-06-30

Methodology (MINING50-CAPITAL-ALLOCATION-1.0)

EntityCommonStockSharesOutstanding — period-end shares from SEC DEI taxonomy (annual FY).
Net debt: MINING50-NETDEBT-1.0 (debt − cash, both required per period)
FCF: MINING50-FCF-1.0 (annual FY derived OCF − |CapEx|)
Annual FY filing-backed series from certified Grey Rabbit stores and cached SEC companyfacts. Descriptive only — not investment advice.

Operating Performance

Filing-backed operating & cash-flow trends

Annual FY revenue, cash flow, capex, and margins from certified filing data. Descriptive trends only — not a quality score or investment recommendation.

Operating Snapshot

Revenue

$95.19M

+$44.86M YoY (+89.1%)

Operating Cash Flow

$-83.59M

$-1.09M YoY (-1.3%)

Free Cash Flow

$-93.21M

$-8.70M YoY (-10.3%)

Capex

$9.62M

+$7.61M YoY (+376.9%)

Cash Flow Margins

OCF Margin

-87.8%

Prior year: -163.9%

Change: +76.1 pp

FCF Margin

-97.9%

Prior year: -167.9%

Change: +70.0 pp

Capital Intensity

Capex / Revenue

10.1%

Prior year: 4.0%

Recent Operating Changes

OCF Margin Increase
Operating cash flow margin moved from -163.9% to -87.8% (+76.1 pp).
2024-12-31 → 2025-12-31
FCF Margin Increase
Free cash flow margin moved from -167.9% to -97.9% (+70.0 pp).
2024-12-31 → 2025-12-31

Methodology (MINING50-OPERATING-PERFORMANCE-1.0)

Annual FY filing-backed operating series. FCF uses certified MINING50-FCF-1.0. Descriptive only — not investment advice.
Comparable annual FY periods only — no TTM mixing in trend series.
Margin changes expressed in percentage points (pp), not relative percent change.
Production, AISC, and realized metal prices deferred until multi-period history exists.

Fundamental Changes

Material filing-backed changes

Deterministic changes from certified financial metrics. Descriptive only — not a quality score or investment recommendation.

Latest filing period: 3 material changes · 6 balance-sheet

FY2026 · Filed Aug 10, 2026

Debt Increase
Total debt increased $193.01M (+76.2%) versus the prior year.
Official filing source
Cash Build
Cash increased $330.86M (+247.5%) versus the prior year.
Official filing source
Moved to Net Cash
The company moved from $119.72M of net debt to $18.14M of net cash.
Official filing source

FY2026 · Filed May 12, 2026

Debt Increase
Total debt increased $199.84M (+83.9%) versus the prior year.
Official filing source
Cash Build
Cash increased $500.03M (+3710.8%) versus the prior year.
Official filing source
Moved to Net Cash
The company moved from $224.82M of net debt to $75.37M of net cash.
Official filing source

Methodology (MINING50-FUNDAMENTAL-CHANGES-1.0)

Deterministic changes from certified Phase 31–35 filing-backed metrics. Filing date used for chronology where available. Not investment advice.
Reuses certified Phase 32/33 event thresholds unchanged.
Filing date preferred for chronology; period-end fallback when filing date unavailable.

Mining Technical Intelligence Beta

Intelligence unavailable — Could not compute composite technical score

Modules: mtf-trend, momentum, relative-strength · Last calculated: 10/12/2026, 10:41:10 AM

Secondary Listings

TSX: IAU

Price data provided by Twelve Data. Charts provided by TradingView. Grey Rabbit Scores and analysis are proprietary to Grey Rabbit Markets.

i-80 Gold Corp.

Market Context

Price Chart

Fundamentals Snapshot

Valuation

Financials

P&L / Cash Flow (TTM)

Filing-backed valuation ratios

Filing-backed financial position & change

Financial Position

Capital Intensity

Recent Changes

Filing-backed operating & cash-flow trends

Operating Snapshot

Cash Flow Margins

Capital Intensity

Recent Operating Changes

Material filing-backed changes

Mining Technical Intelligence Beta

Secondary Listings

Operations

Reserves