Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Category: Emerging Major
Rating & Risk: Login to view
New Gold Inc.
www: www.newgold.com     email: info@newgold.com

Profile
Notes
Forum
Your Data

Price Data

Symbol Date Price Change 52 Wk Range Volume
NYSEMKT:NGD 06/23/2017 USD 3.090 0.040 6.040 - 2.390 0
TSE:NGD 06/23/2017 CAD 4.0900 0.0700 7.8700 - 3.1100 1,230,000
Alert me when stock is updated

Description

New Gold Inc. are a gold focused emerging major with four producing mines in Australia, Canada, Mexico and USA, two mines in development in Canada and Chile and exploration properties. Currently they produce roughly 400koz. of gold per year. They have approximately 25Moz. of gold in the reserves and resources category of which 23Moz. are in the measured and indicated category. They have a market capitalisation of ~$1906.53M which is a fall of roughly 2% over the last two weeks. As of 06/13/2017 they have ~$890M debt and ~$349.5M cash. They have 575M shares outstanding and trade on the NYSE Mkt Stock Exchange and the Toronto Stock Exchange.

Login to access Don's Summary

General Details

Financial 06/13/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $1,943.55M $1,906.53M 06/13/2017 $-37.02M
Total Assets: $4,138.60M $4,138.60M 06/13/2017 $0.00M
Total Liabilities: $1,848.20M $1,848.20M 06/13/2017 $0.00M
Current Assets: $551.70M $551.70M 06/13/2017 $0.00M
Current Liabilities: $174.90M $174.90M 06/13/2017 $0.00M
Total Debt: $890.00M $890.00M 06/13/2017 $0.00M
Cash: $349.50M $349.50M 06/13/2017 $0.00M
Enterprise Value: $2,484.05M $2,447.03M 07/17/2047 $-37.02M
Cash Flow: $88.56M $82.18M never $-6.38M
Cash Flow Multiple: 21.95 23.20 never 1.25
Net Debt to Cash Flow Ratio: 6.10 6.58 never 0.47
Finance within 1 year: 06/13/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 06/13/2017 0.00%
Misc 06/13/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $3.150 $3.090 16:06 on 06/23/2017 $-0.06
Shares Outstanding: 575,000,000 575,000,000 06/13/2017 0
Shares Fully Diluted: 617,000,000 617,000,000 06/13/2017 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 06/13/2017 n/a
Production (Gold Eq Oz.): (guess) 
400,000
(guess) 
400,000
06/13/2017 0
Production (Silver Eq Oz.): (guess) 
30,150,000
(guess) 
30,018,105
06/13/2017 -131,895
Initial CapEx (Outstanding): n/a n/a 06/13/2017 n/a
Funding Option: n/a n/a 06/13/2017 n/a
Documentation: none PRODUCER 06/13/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 06/13/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 15.00M 15.00M 06/13/2017 0.00M
Measured & Indicated: 23.00M 23.00M 06/13/2017 0.00M
Inferred: 2.00M 2.00M 06/13/2017 0.00M
Reserves & Resources: 25.00M 25.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 12.75M 12.75M 06/13/2017 0.00M
Measured & Indicated: 18.19M 18.19M 06/13/2017 0.00M
Inferred: 0.85M 0.85M 06/13/2017 0.00M
Reserves & Resources: 19.04M 19.04M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
400,000oz.
(guess) 
400,000oz.
06/13/2017 0oz.
Cash Cost: $650 $650 06/13/2017 $0.00
Extra Operating Cost: $300 $300 06/13/2017 $0.00
Average Grade: 0.60 g/t 0.60 g/t 06/13/2017 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 06/13/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 20.00M 20.00M 06/13/2017 0.00M
Annual Production: 800,000oz. 800,000oz. 06/13/2017 0oz.
Cash Cost: $650 $650 06/13/2017 $0
Extra Operating Cost: $350 $350 06/13/2017 $0
SILVER 06/13/2017
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 06/13/2017 0.00M
Measured & Indicated: n/a n/a 06/13/2017 0.00M
Inferred: n/a n/a 06/13/2017 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 06/13/2017 0.00M
Measured & Indicated: n/a n/a 06/13/2017 0.00M
Inferred: n/a n/a 06/13/2017 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 06/13/2017 $0.00
Extra Operating Cost: n/a n/a 06/13/2017 $0.00
Average Grade: n/a n/a 06/13/2017 n/a
Recovery Rate: n/a n/a 06/13/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 06/13/2017 0.00M
Annual Production: n/a n/a 06/13/2017 n/a
Cash Cost: n/a n/a 06/13/2017 n/a
Extra Operating Cost: n/a n/a 06/13/2017 n/a

Property

Last Analysis Data  (06/13/2017)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Cobar, Nsw, Australia Peak Mines 100% n/a n/a n/a
Production Kamloops, Canada New Afton 100% n/a n/a n/a
Production San Luis Potosi, Mexico Cerro San Pedro 100% n/a n/a n/a
Production Yuma, Az, USA Mesquite 100% n/a n/a n/a
Development Fort Frances, Canada Rainy River 100% 15,000 Both show
Construction should begin in 2014 or 2015, for production in 2016.
Development Vallenar, Chile El Morro 30% n/a n/a n/a
Exploration Vanderhoof, Canada 3TS 100% n/a n/a n/a
Exploration Red Lake, On, Canada Baird 24% n/a n/a n/a
Exploration Vanderhoof, Canada Blackwater 90% n/a n/a n/a
Exploration Richardson, On, Canada Block B 100% n/a n/a n/a
Exploration Richardson, On, Canada Block C 100% n/a n/a n/a
Exploration Ontario, Canada Burns 100% n/a n/a show
I estimate there is at least 1 million oz of high grade gold on Burns.

They have not done a 43-101 resource estimate.
Exploration Prince George, Canada Capoose 100% n/a n/a n/a
Exploration Vanderhoof, Bc, Canada Davidson 253% n/a n/a n/a
Exploration Pickle Lake, On, Canada Drum Lake 100% n/a n/a n/a
Exploration Pickle Lake, On, Canada Gold Creek 100% n/a n/a n/a
Exploration Prince Rupert, Bc, Canada Scotia 100% n/a n/a n/a
Exploration Ontario, Canada Ti-pa-haa-kaa-ning 0% n/a n/a n/a
Exploration Copiapo, Chile Rio Figueroa 0% n/a n/a n/a
Total Land Package Size (ha): 15,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Cobar, Nsw, Australia Peak Mines 100% n/a n/a n/a
Production Kamloops, Canada New Afton 100% n/a n/a n/a
Production San Luis Potosi, Mexico Cerro San Pedro 100% n/a n/a n/a
Production Yuma, Az, USA Mesquite 100% n/a n/a n/a
Development Fort Frances, Canada Rainy River 100% 15,000 Both show
Construction should begin in 2014 or 2015, for production in 2016.
Development Vallenar, Chile El Morro 30% n/a n/a n/a
Exploration Vanderhoof, Canada 3TS 100% n/a n/a n/a
Exploration Red Lake, On, Canada Baird 24% n/a n/a n/a
Exploration Vanderhoof, Canada Blackwater 90% n/a n/a n/a
Exploration Richardson, On, Canada Block B 100% n/a n/a n/a
Exploration Richardson, On, Canada Block C 100% n/a n/a n/a
Exploration Ontario, Canada Burns 100% n/a n/a show
I estimate there is at least 1 million oz of high grade gold on Burns.

They have not done a 43-101 resource estimate.
Exploration Prince George, Canada Capoose 100% n/a n/a n/a
Exploration Vanderhoof, Bc, Canada Davidson 253% n/a n/a n/a
Exploration Pickle Lake, On, Canada Drum Lake 100% n/a n/a n/a
Exploration Pickle Lake, On, Canada Gold Creek 100% n/a n/a n/a
Exploration Prince Rupert, Bc, Canada Scotia 100% n/a n/a n/a
Exploration Ontario, Canada Ti-pa-haa-kaa-ning 0% n/a n/a n/a
Exploration Copiapo, Chile Rio Figueroa 0% n/a n/a n/a
Total Land Package Size (ha): 15,000  

Profitability (by resource)

Proven &
Probable
06/13/2017
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.): 15.00M 15.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -4.95M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 12.75M 12.75M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -4.20M
Maximum Profit (Gold): $2,822.98M $2,619.49M n/a $-203.49M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,822.98M $2,619.49M n/a $-203.49M
Max Profit / Current MCap: 1.452 1.374 n/a -0.079
Max Profit Per Share (Gold): $4.58 $4.25 n/a $-0.33
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.58 $4.25 n/a $-0.33
Total Free Profit Per Share: $1.43 $1.16 n/a $-0.27
FD Mkt. Cap / Gold Eq.: $152.44 $149.53 n/a $-2.90
FD Mkt. Cap / Silver Eq.: $2.02 $1.99 n/a $-0.03
FD Mkt. Cap / Per Metal
as % Spot Price:
12.04% 12.03% n/a -0.01%
Measured &
Indicated
06/13/2017
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.): 23.00M 23.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -7.58M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 18.19M 18.19M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -6.00M
Maximum Profit (Gold): $4,027.45M $3,737.14M n/a $-290.31M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $4,027.45M $3,737.14M n/a $-290.31M
Max Profit / Current MCap: 2.072 1.960 n/a -0.112
Max Profit Per Share (Gold): $6.53 $6.06 n/a $-0.47
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $6.53 $6.06 n/a $-0.47
Total Free Profit Per Share: $3.38 $2.97 n/a $-0.41
FD Mkt. Cap / Gold Eq.: $106.85 $104.81 n/a $-2.04
FD Mkt. Cap / Silver Eq.: $1.42 $1.40 n/a $-0.02
FD Mkt. Cap / Per Metal
as % Spot Price:
8.44% 8.43% n/a -0.01%

Reserves &
Resources
06/13/2017
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.): 25.00M 25.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -8.24M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 19.04M 19.04M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -6.28M
Maximum Profit (Gold): $4,215.65M $3,911.77M n/a $-303.88M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $4,215.65M $3,911.77M n/a $-303.88M
Max Profit / Current MCap: 2.169 2.052 n/a -0.117
Max Profit Per Share (Gold): $6.83 $6.34 n/a $-0.49
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $6.83 $6.34 n/a $-0.49
Total Free Profit Per Share: $3.68 $3.25 n/a $-0.43
FD Mkt. Cap / Gold Eq.: $102.08 $100.13 n/a $-1.94
FD Mkt. Cap / Silver Eq.: $1.35 $1.33 n/a $-0.02
FD Mkt. Cap / Per Metal
as % Spot Price:
8.06% 8.05% n/a -0.01%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×