i-80 Gold Corp. (IAUX) intrinsic value & 10-year financials
i-80 Gold Corp. (IAUX) has no Graham intrinsic value right now because the formula needs positive earnings. Over the last 4 fiscal years revenue grew 31.7% a year to $95.2M, with an average return on invested capital of -21.8%.
- Graham intrinsic value
- —
- Share price (Oct 17, 2026)
- $1.52
- Market cap
- $1.0B
- Revenue (FY2025)
- $95.2M
- Revenue growth (4-yr CAGR)
- 31.7%
- ROIC (10-yr avg)
- -21.8%
- Free cash flow (FY2025)
- -$93.2M
IAUX 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $95.2M | -$198.8M | -$0.30 | -$93.2M | -130.7% | -25.2% |
| FY2024 | $50.3M | -$121.5M | -$0.34 | -$84.5M | -177.0% | -17.2% |
| FY2023 | $54.9M | -$89.7M | -$0.33 | -$94.9M | -183.9% | -22.9% |
| FY2022 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
i-80 Gold Corp. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
i-80 Gold Corp. has historically struggled to out-earn its cost of capital, averaging just -21.8% ROIC.
Over the decade, i-80 Gold Corp. shows that the company has leveraged its balance sheet to sustain operations.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, i-80 Gold Corp. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $-9.96 per share.