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 09/19/2017 USD 3.760 -0.010 4.990 - 2.390 1,767,425
TSE:NGD 09/19/2017 CAD 4.6200 -0.0200 6.4700 - 3.1100 214,774
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 ~$2319.92M which is a rise of roughly 19% over the last three months. As of 06/30/2017 they have ~$880M debt and ~$198.8M cash. They have 576M 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 $2,319.92M 06/13/2017 $376.37M
Total Assets: $4,138.60M $4,143.40M 06/30/2017 $4.80M
Total Liabilities: $1,848.20M $1,835.00M 06/30/2017 $-13.20M
Current Assets: $551.70M $423.10M 06/30/2017 $-128.60M
Current Liabilities: $174.90M $176.90M 06/30/2017 $2.00M
Total Debt: $890.00M $880.10M 06/30/2017 $-9.90M
Cash: $349.50M $198.80M 06/30/2017 $-150.70M
Enterprise Value: $2,484.05M $3,001.22M 02/07/2065 $517.17M
Cash Flow: $88.56M $100.74M never $12.18M
Cash Flow Multiple: 21.95 23.03 never 1.08
Net Debt to Cash Flow Ratio: 6.10 6.76 never 0.66
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 $3.760 13:09 on 09/19/2017 $0.61
Shares Outstanding: 575,000,000 576,180,000 06/30/2017 1,180,000
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) 
30,389,791
06/13/2017 239,791
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 8.99M
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 7.64M
Maximum Profit (Gold): $2,822.98M $3,211.22M n/a $388.24M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,822.98M $3,211.22M n/a $388.24M
Max Profit / Current MCap: 1.452 1.384 n/a -0.068
Max Profit Per Share (Gold): $4.58 $5.20 n/a $0.63
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.58 $5.20 n/a $0.63
Total Free Profit Per Share: $1.43 $1.44 n/a $0.02
FD Mkt. Cap / Gold Eq.: $152.44 $181.95 n/a $29.52
FD Mkt. Cap / Silver Eq.: $2.02 $2.39 n/a $0.37
FD Mkt. Cap / Per Metal
as % Spot Price:
12.04% 13.89% n/a 1.85%
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 13.79M
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 10.90M
Maximum Profit (Gold): $4,027.45M $4,581.33M n/a $553.89M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $4,027.45M $4,581.33M n/a $553.89M
Max Profit / Current MCap: 2.072 1.975 n/a -0.097
Max Profit Per Share (Gold): $6.53 $7.43 n/a $0.90
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $6.53 $7.43 n/a $0.90
Total Free Profit Per Share: $3.38 $3.67 n/a $0.29
FD Mkt. Cap / Gold Eq.: $106.85 $127.54 n/a $20.69
FD Mkt. Cap / Silver Eq.: $1.42 $1.68 n/a $0.26
FD Mkt. Cap / Per Metal
as % Spot Price:
8.44% 9.74% n/a 1.30%

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 14.99M
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 11.41M
Maximum Profit (Gold): $4,215.65M $4,795.41M n/a $579.77M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $4,215.65M $4,795.41M n/a $579.77M
Max Profit / Current MCap: 2.169 2.067 n/a -0.102
Max Profit Per Share (Gold): $6.83 $7.77 n/a $0.94
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $6.83 $7.77 n/a $0.94
Total Free Profit Per Share: $3.68 $4.01 n/a $0.33
FD Mkt. Cap / Gold Eq.: $102.08 $121.84 n/a $19.77
FD Mkt. Cap / Silver Eq.: $1.35 $1.60 n/a $0.25
FD Mkt. Cap / Per Metal
as % Spot Price:
8.06% 9.30% n/a 1.24%

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.     ×