Integra Resources Corp Dossier - Source-backed chat

Integra Resources Corp

ITRTSX Venture Exchange

SectorMaterials

IndustryGold

Beta (adjusted)1.50

Intrinsic Value $1.09median of 3 methodsbased on filings through 31 Dec 2025

Market Price $2.57Price as of 1 Oct 2026

Significantly overvaluedIntrinsic value is 58% below the market price

−50% · IV below pricenear fair value ±15%IV above price · +50%

marker beyond scale (-58%)

Data confidence Sign in to view data confidence

Market Cap $521.4M

Enterprise Value $458.3M

Shares Outstanding 202.9M diluted

Moat Rating Wide

Next Earnings Date11 Nov 2026

All prices and values are periodic snapshots, not live quotes. Source dates are shown for reference.

Thesis

Street consensus, scenarios, merits, risks, and invalidation triggers

AI-assisted

Thesis Summary

Integra Resources Corp. is transitioning from a pure-play developer to a mid-tier precious metals producer. The investment thesis centers on a two-year operational transformation at its producing Florida Canyon Mine in Nevada, combined with the rapid de-risking of its world-class DeLamar development project in Idaho. While 2026 represents a capital-intensive transition year with elevated sustaining costs due to waste stripping, it sets the stage for a significant production ramp-up and cost reduction in 2027-2028. Furthermore, DeLamar's inclusion in the federal FAST-41 program provides unprecedented timeline certainty for its permitting process, positioning the company to unlock massive asset value in a highly supportive gold price environment.

This section is the 12-month view: analyst targets and the probability-weighted scenarios built from them. The intrinsic value at the top of this page answers a different question: what the business is worth today.

Street view · analyst 12-month targets2 analysts · as of 18 Aug 2026

Low · most bearish analyst$6.00

Mean target$6.38

High · most bullish analyst$6.75

Street targets sit above today's price; our intrinsic value sits below it. Different horizons, different questions.

Our research · scenarios, merits, risks, and invalidation triggersResearch as of 19 Jun 2026

Scenarios · 12-month scenario targetsAnchored at research date

Bear CaseDownside scenario

$3.5010%

Operational bottlenecks or equipment delays at Florida Canyon prolong the high-cost stripping phase, leading to capital overruns and a cash drain. Simultaneously, federal permitting for DeLamar faces regulatory or legal challenges from environmental groups, delaying the Record of Decision beyond 2027. A sharp correction in gold prices squeezes operating margins, forcing the company to seek dilutive equity financing to fund project development.

Base CaseCentral scenario

$6.0060%

Integra successfully executes its 2026 capital program at Florida Canyon, meeting its production guidance of 70,000-75,000 ounces of gold, albeit at high transition-year costs. Production successfully ramps up to 80,000-90,000 ounces in 2027-2028 as stripping intensity declines. Permitting for the DeLamar project progresses smoothly under the FAST-41 framework, tracking toward a Record of Decision in Q3 2027. The stock re-rates as the market begins to price in the $774 million base-case NPV of DeLamar.

Bull CaseUpside scenario

$7.0030%

Gold prices remain highly supportive (above $4,000/oz), and the intensive stripping campaign at Florida Canyon successfully accesses the high-grade Central Pit ahead of schedule. This drives 2027-2028 production above the guided 90,000 ounces per year at significantly lower AISC. Simultaneously, the DeLamar project receives its Record of Decision (ROD) ahead of the Q3 2027 target with strong local stakeholder support, allowing Integra to secure highly favorable project financing terms without diluting shareholders.

Scenarios are anchored to street consensus at the research date, with our probabilities and rationale.

Key Investment Merits

De-risked Permitting: DeLamar's inclusion in the FAST-41 program establishes a transparent 15-month NEPA timeline with quarterly congressional accountability, significantly reducing the primary risk associated with US mining projects.
Production Growth Profile: Florida Canyon is positioned to increase annual gold production from 70k-75k oz in 2026 to 80k-90k oz in 2027-2028, driving strong future cash flows.
Robust Project Economics: The 2025 DeLamar Feasibility Study outlines an after-tax NPV5% of $774 million and a 46% IRR at conservative base-case metal prices ($3,000/oz Au), which scales to $1.7 billion NPV at spot prices.
Strong Financial Position: Following a strategic $61 million equity raise in early 2026, the company maintains a robust treasury to fund early works and long-lead items for DeLamar without immediate dilution.

Key Investment Risks

High Near-Term Cost Profile: Florida Canyon's 2026 AISC guidance of $2,750-$2,950/oz is highly elevated, leaving near-term margins sensitive to any sudden drop in gold prices.
Execution Risk: The transition to higher-grade zones requires flawless execution of intensive waste stripping campaigns and fleet renewals.
Capital Intensity: The company is deploying significant capital ($62M-$68M sustaining capex at Florida Canyon plus DeLamar development costs) before the next phase of low-cost production is reached.

Thesis Invalidation Triggers

A formal delay or suspension of the FAST-41 permitting timeline for DeLamar pushing the Record of Decision past 2027.
Failure to reduce Florida Canyon's AISC below $2,000/oz by late 2027 after the completion of the current stripping campaign.
A sustained drop in the gold price below $2,200/oz, which would severely impact the economics of Florida Canyon and the feasibility of building DeLamar.

All scenarios are estimates and subject to change. Past performance is not indicative of future results.

Quality Pillars Members

This section is available to registered members. Create a free account or sign in to unlock the full breakdown.

Explore this dossier

ValuationIntrinsic value, the six-method breakdown, peer medians, and your assumptions sandbox.Financial SnapshotRevenue, profitability, returns, balance sheet, dividends, and the filing-level detail.Qualitative AnalysisBusiness overview, strategic initiatives, and mergers, acquisitions & partnerships.Outlook & Key DatesForward estimates, reporting calendar, and the monitoring framework.