Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
NYSEAMERICAN:NGD
USD
TSE:NGD
CAD
Description
New Gold Inc are a gold focused mid-tier producer with two producing mines in Canada. Currently they produce roughly 325koz. of gold per year. They have approximately 5.5Moz. of gold in the reserves and resources category of which 5.3Moz. are in the measured and indicated category. They have a market capitalisation of ~$1389.6M which is a rise of roughly 92% over the last seven months. As of 10/08/2023 they have ~$400M debt and ~$174M cash. They have 767M shares outstanding and trade on the Toronto Stock Exchange.
Quick Links
Login to access
General Details
Financial
10/08/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$723.45M
$1,389.60M
05/13/2024
$666.15M
Total Assets:
$2,293.00M
$2,293.00M
10/08/2023
$0.00M
Total Liabilities:
$1,295.00M
$1,295.00M
10/08/2023
$0.00M
Current Assets:
$471.00M
$471.00M
10/08/2023
$0.00M
Current Liabilities:
$168.00M
$168.00M
10/08/2023
$0.00M
Total Debt:
$400.00M
$400.00M
10/08/2023
$0.00M
Cash:
$174.00M
$174.00M
10/08/2023
$0.00M
Enterprise Value:
$949.45M
$1,615.60M
03/12/2021
$666.15M
Cash Flow:
$40.52M
$245.80M
never
$205.28M
Cash Flow Multiple:
17.85
5.65
never
-12.20
Net Debt to Cash Flow Ratio:
5.58
0.92
never
-4.66
Finance within 1 year:
10/08/2023
n/a
Misc
10/08/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
684,000,000
767,000,000
05/13/2024
83,000,000
Shares (FD):
689,000,000
772,000,000
05/13/2024
83,000,000
Insider Ownership:
n/a
n/a
never
n/a
Dividend (Annual):
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
n/a
10/08/2023
n/a
Production (Gold Eq Oz.):
(guess) 400,000
(guess) 325,000
05/13/2024
-75,000
Production (Silver Eq Oz.) :
(guess) 33,875,572
(guess) 26,776,136
05/13/2024
-7,099,435
Initial CapEx (Outstanding):
n/a
n/a
10/08/2023
n/a
Funding Option:
n/a
n/a
10/08/2023
n/a
Documentation:
none
PRODUCER
05/13/2024
n/a
Future MCap Modifier:
0.2Producer: Growth Potential
0.2Producer: Growth Potential
04/24/2023
0
Cash Flow Multiplier:
10
12
05/13/2024
2.00
Resource Data
GOLD
10/08/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
4.00M
3.20M
05/13/2024
-0.80M
Measured & Indicated:
6.50M
5.30M
05/13/2024
-1.20M
Inferred:
0.50M
0.20M
05/13/2024
-0.30M
Reserves & Resources:
7.00M
5.50M
never
-1.50M
P L A U S I B L E
Proven & Probable:
3.60M
2.88M
05/13/2024
-0.72M
Measured & Indicated:
5.40M
4.39M
05/13/2024
-1.01M
Inferred:
0.23M
0.09M
05/13/2024
-0.14M
Reserves & Resources:
5.63M
4.48M
never
-1.14M
C U R R E N T
Annual Production:
(guess) 400,000oz.
(guess) 325,000oz.
05/13/2024
-75,000oz.
Cash Cost:
$1,100
$1,100
05/13/2024
$0.00
Extra Operating Cost:
$650
$500
05/13/2024
$-150.00
G R A D E
Underground (Avg):
1.00 g/t
3.00 g/t
03/24/2024
2.00 g/t
Open Pit (Avg):
n/a
0.70 g/t
03/24/2024
0.70 g/t
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
05/13/2024
0.00%
F U T U R E
Proven & Probable:
6.00M
5.00M
05/13/2024
-1.00M
Annual Production:
400,000oz.
425,000oz.
05/13/2024
25,000oz.
Cash Cost:
$1,100
$1,200
05/13/2024
$100
Extra Operating Cost:
$600
$550
05/13/2024
$-50
SILVER
10/08/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
n/a
n/a
10/08/2023
0.00M
Measured & Indicated:
n/a
n/a
10/08/2023
0.00M
Inferred:
n/a
n/a
10/08/2023
0.00M
Reserves & Resources:
n/a
n/a
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
10/08/2023
0.00M
Measured & Indicated:
n/a
n/a
10/08/2023
0.00M
Inferred:
n/a
n/a
10/08/2023
0.00M
Reserves & Resources:
n/a
n/a
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
10/08/2023
$0.00
Extra Operating Cost:
n/a
n/a
10/08/2023
$0.00
G R A D E
Underground (Avg):
n/a
n/a
10/08/2023
n/a
Open Pit (Avg):
n/a
n/a
10/08/2023
n/a
Recovery Rate:
n/a
n/a
10/08/2023
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
10/08/2023
0.00M
Annual Production:
n/a
n/a
10/08/2023
n/a
Cash Cost:
n/a
n/a
10/08/2023
n/a
Extra Operating Cost:
n/a
n/a
10/08/2023
n/a
Property
Last Analysis Data (10/08/2023)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
British Columbia , Canada
New Afton
100%
n/a
n/a
n/a
Production
Ontario , Canada
Rainy River
100%
15,000
Both
show
4M oz deposit.
250k production /yr
Total Land Package Size (ha):
15,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
British Columbia , Canada
New Afton
80%
n/a
n/a
n/a
Production
Ontario , Canada
Rainy River
100%
15,000
Both
show
4M oz deposit.
250k production /yr
Total Land Package Size (ha):
15,000
Profitability (by resource)
Proven & Probable
10/08/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
100.00%
100.00%
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
4.00M
3.20M
n/a
-0.80M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-75.11M
P L A U S I B L E
Gold Eq. Oz.:
3.60M
2.88M
n/a
-0.72M
Silver Eq. Oz.:
n/a
n/a
n/a
-67.60M
Maximum Profit (Gold):
$364.68M
$2,178.14M
n/a
$1,813.46M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$364.68M
$2,178.14M
n/a
$1,813.46M
Max Profit / Current MCap:
0.504
1.567
n/a
1.063
Max Profit Per Share (Gold):
$0.53
$2.82
n/a
$2.29
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.53
$2.82
n/a
$2.29
Total Free Profit Per Share:
$0.00
$1.02
n/a
$1.02
FD MCap / Gold Eq.:
$200.96
$482.50
n/a
$281.54
FD MCap / Silver Eq.:
$2.37
$5.86
n/a
$3.48
FD MCap / Per Metal as % Spot Price:
10.85%
20.48%
n/a
9.62%
Measured & Indicated
10/08/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
100.00%
100.00%
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
6.50M
5.30M
n/a
-1.20M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-113.82M
P L A U S I B L E
Gold Eq. Oz.:
5.40M
4.39M
n/a
-1.01M
Silver Eq. Oz.:
n/a
n/a
n/a
-95.47M
Maximum Profit (Gold):
$547.02M
$3,321.67M
n/a
$2,774.65M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$547.02M
$3,321.67M
n/a
$2,774.65M
Max Profit / Current MCap:
0.756
2.390
n/a
1.634
Max Profit Per Share (Gold):
$0.79
$4.30
n/a
$3.51
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.79
$4.30
n/a
$3.51
Total Free Profit Per Share:
$0.00
$2.50
n/a
$2.50
FD MCap / Gold Eq.:
$133.97
$316.39
n/a
$182.42
FD MCap / Silver Eq.:
$1.58
$3.84
n/a
$2.26
FD MCap / Per Metal as % Spot Price:
7.24%
13.43%
n/a
6.19%
Reserves & Resources
10/08/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
100.00%
100.00%
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
7.00M
5.50M
n/a
-1.50M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-139.69M
P L A U S I B L E
Gold Eq. Oz.:
5.63M
4.48M
n/a
-1.14M
Silver Eq. Oz.:
n/a
n/a
n/a
-107.11M
Maximum Profit (Gold):
$569.81M
$3,389.74M
n/a
$2,819.92M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$569.81M
$3,389.74M
n/a
$2,819.92M
Max Profit / Current MCap:
0.788
2.439
n/a
1.652
Max Profit Per Share (Gold):
$0.83
$4.39
n/a
$3.56
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.83
$4.39
n/a
$3.56
Total Free Profit Per Share:
$0.00
$2.59
n/a
$2.59
FD MCap / Gold Eq.:
$128.61
$310.04
n/a
$181.43
FD MCap / Silver Eq.:
$1.52
$3.76
n/a
$2.24
FD MCap / Per Metal as % Spot Price:
6.95%
13.16%
n/a
6.21%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
10/08/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Spot Gold:
$1,851.30
$2,356.30
05/15/2024
$505.00
Spot Silver:
$21.86
$28.60
05/15/2024
$6.74
Gold:Silver Ratio:
84.69
82.39
05/15/2024
-2.30
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Follow us on: