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 1,435 - -
Change - 15.18% -21.55% -63.14% 527.1% 17.87% - -
Enterprise Value (EV) 1 536.6 738.9 510.4 175.1 1,154 1,155 1,503 1,519
Change - 37.7% -30.93% -65.69% 559.04% 0.06% 30.13% 1.06%
P/E 4.21x - - - -4.91x -7.05x -85x 7.32x
PBR - - - - - - - -
PEG - - - - - 0.3x 0.9x -0x
Capitalization / Revenue 18.2x 18.2x 9.59x 3.86x 12.8x 7.17x 3.35x 2.17x
EV / Revenue 16.8x 20x 9.29x 3.48x 12.1x 5.77x 3.51x 2.29x
EV / EBITDA -51.5x -14x -7.42x -2x -9.41x -9.31x 15.7x 4.22x
EV / EBIT -44.3x - -6.72x -1.97x -11.8x -8.55x 32x 2.98x
EV / FCF -28.2x -7.69x -5.42x -2.07x -12.4x -3.65x -5.62x -310x
FCF Yield -3.54% -13% -18.4% -48.3% -8.08% -27.4% -17.8% -0.32%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 0.58 - - - -0.3 -0.235 -0.0195 0.2265
Distribution rate - - - - - - - -
Net sales 1 31.99 36.96 54.91 50.34 95.19 200.1 427.7 662.5
EBITDA 1 -10.43 -52.68 -68.8 -87.6 -122.7 -124 95.8 360.2
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 -193 -18.5 258.5
Net Debt 1 -46.22 67.6 -16.28 -19 -63.24 -280 68 84
Reference price 2 2.442 2.793 1.764 0.480 1.473 1.657 1.657 1.657
Nbr of stocks (in thousands) 238,704 240,369 298,500 404,788 826,282 865,902 - -
Announcement Date 3/28/22 A 3/14/23 A 3/12/24 A 4/1/25 A 2/19/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.88x5.68x8.57x2.14% 43.72B
28.97x17.07x18.49x0.74% 44.66B
8.31x2.96x4.21x5.38% 35.44B
17.53x5.1x8.92x2.96% 19.62B
11.93x - - 5.52% 17.47B
7.25x2.04x4.12x4.3% 12.13B
19.99x12.88x15.18x0.74% 6.44B
44.33x6.25x9.69x1.37% 4.85B
Average 19.27x 7.42x 9.88x 2.89% 23.04B
Weighted average by Cap. 17.72x 8.11x 10.31x 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