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

Category: 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 05/26/2017 USD 2.880 0.010 6.040 - 2.390 0
TSE:NGD 05/26/2017 CAD 3.8900 0.0100 7.8700 - 3.1100 1,600,000
Alert me when stock is updated

Description

New Gold Inc. are a gold and silver focused 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 and 1.8Moz. of silver per year. They have approximately 25Moz. of gold and 110Moz. of silver in the reserves and resources category of which 23Moz. of gold and 90Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$1657.41M which is a fall of roughly 43% over the last nine months. As of 03/31/2017 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 09/03/2016
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $2,930.66M $1,657.41M 03/31/2017 $-1,273.25M
Total Assets: $3,773.70M $4,138.60M 03/31/2017 $364.90M
Total Liabilities: $1,657.70M $1,848.20M 03/31/2017 $190.50M
Current Assets: $485.60M $551.70M 03/31/2017 $66.10M
Current Liabilities: $163.60M $174.90M 03/31/2017 $11.30M
Total Debt: $788.50M $890.00M 03/31/2017 $101.50M
Cash: $219.50M $349.50M 03/31/2017 $130.00M
Enterprise Value: $3,499.66M $2,197.91M 08/25/2039 $-1,301.75M
Cash Flow: $166.17M $147.53M never $-18.64M
Cash Flow Multiple: 17.64 11.23 never -6.40
Net Debt to Cash Flow Ratio: 3.42 3.66 never 0.24
Finance within 1 year: 09/03/2016 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 09/03/2016 0.00%
Misc 09/03/2016
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $5.290 $2.880 16:05 on 05/26/2017 $-2.41
Shares Outstanding: 512,830,000 575,490,000 03/31/2017 62,660,000
Shares Fully Diluted: 554,000,000 575,490,000 03/31/2017 21,490,000
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 09/03/2016 n/a
Production (Gold Eq Oz.): (guess) 
426,309
(guess) 
424,602
09/03/2016 -1,707
Production (Silver Eq Oz.): (guess) 
29,167,442
(guess) 
31,066,320
09/03/2016 1,898,878
Initial CapEx (Outstanding): n/a n/a 09/03/2016 n/a
Funding Option: n/a n/a 09/03/2016 n/a
Documentation: none PRODUCER 09/03/2016 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 09/03/2016
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 09/03/2016 0.00M
Measured & Indicated: 23.00M 23.00M 09/03/2016 0.00M
Inferred: 2.00M 2.00M 09/03/2016 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 09/03/2016 0.00M
Measured & Indicated: 18.19M 18.19M 09/03/2016 0.00M
Inferred: 0.85M 0.85M 09/03/2016 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.
09/03/2016 0oz.
Cash Cost: $350 $350 09/03/2016 $0.00
Extra Operating Cost: $400 $400 09/03/2016 $0.00
Average Grade: 0.60 g/t 0.60 g/t 09/03/2016 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 09/03/2016 0.00%
F
U
T
U
R
E
Proven & Probable: 20.00M 20.00M 09/03/2016 0.00M
Annual Production: 800,000oz. 800,000oz. 09/03/2016 0oz.
Cash Cost: $600 $600 09/03/2016 $0
Extra Operating Cost: $350 $350 09/03/2016 $0
SILVER 09/03/2016
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 70.00M 70.00M 09/03/2016 0.00M
Measured & Indicated: 90.00M 90.00M 09/03/2016 0.00M
Inferred: 20.00M 20.00M 09/03/2016 0.00M
Reserves & Resources: 110.00M 110.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 49.00M 49.00M 09/03/2016 0.00M
Measured & Indicated: 60.20M 60.20M 09/03/2016 0.00M
Inferred: 7.00M 7.00M 09/03/2016 0.00M
Reserves & Resources: 67.20M 67.20M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
1,800,000oz.
(guess) 
1,800,000oz.
09/03/2016 0oz.
Cash Cost: $11 $11 09/03/2016 $0.00
Extra Operating Cost: $4 $4 09/03/2016 $0.00
Average Grade: 5.00 g/t 5.00 g/t 09/03/2016 n/a
Recovery Rate: (CG)  70.00% (CG)  70.00% 09/03/2016 0.00%
F
U
T
U
R
E
Proven & Probable: 90.00M 90.00M 09/03/2016 0.00M
Annual Production: 3,000,000oz. 3,000,000oz. 09/03/2016 0oz.
Cash Cost: $12 $12 09/03/2016 $0
Extra Operating Cost: $5 $5 09/03/2016 $0

Property

Last Analysis Data  (09/03/2016)
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
09/03/2016
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 93.61% 94.00% n/a 0.39%
Percentage Silver: 6.39% 6.00% n/a -0.39%
Total (Gold Eq. Oz.): 16.02M 15.96M n/a -0.07M
Total (Silver Eq. Oz.): 1,096.28M 1,167.49M n/a 71.21M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 13.47M 13.42M n/a -0.05M
Silver Eq. Oz.: 921.34M 981.86M n/a 60.53M
Maximum Profit (Gold): $5,122.06M $4,609.76M n/a $-512.30M
Maximum Profit (Silver): $149.21M $79.23M n/a $-69.97M
Total Maximum Profit: $5,271.26M $4,689.00M n/a $-582.27M
Max Profit / Current MCap: 1.799 2.829 n/a 1.030
Max Profit Per Share (Gold): $9.25 $8.01 n/a $-1.24
Max Profit Per Share (Silver): $0.27 $0.14 n/a $-0.13
Total Max Profit Per Share: $9.51 $8.15 n/a $-1.37
Total Free Profit Per Share: $4.22 $5.27 n/a $1.04
FD Mkt. Cap / Gold Eq.: $217.63 $123.51 n/a $-94.13
FD Mkt. Cap / Silver Eq.: $3.18 $1.69 n/a $-1.49
FD Mkt. Cap / Per Metal
as % Spot Price:
16.44% 9.75% n/a -6.69%
Measured &
Indicated
09/03/2016
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 94.59% 94.92% n/a 0.33%
Percentage Silver: 5.41% 5.08% n/a -0.33%
Total (Gold Eq. Oz.): 24.32M 24.23M n/a -0.09M
Total (Silver Eq. Oz.): 1,663.63M 1,772.81M n/a 109.19M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 19.07M 19.01M n/a -0.06M
Silver Eq. Oz.: 1,304.73M 1,391.09M n/a 86.35M
Maximum Profit (Gold): $7,307.47M $6,576.59M n/a $-730.87M
Maximum Profit (Silver): $183.31M $97.34M n/a $-85.97M
Total Maximum Profit: $7,490.78M $6,673.94M n/a $-816.84M
Max Profit / Current MCap: 2.556 4.027 n/a 1.471
Max Profit Per Share (Gold): $13.19 $11.43 n/a $-1.76
Max Profit Per Share (Silver): $0.33 $0.17 n/a $-0.16
Total Max Profit Per Share: $13.52 $11.60 n/a $-1.92
Total Free Profit Per Share: $8.23 $8.72 n/a $0.49
FD Mkt. Cap / Gold Eq.: $153.68 $87.17 n/a $-66.51
FD Mkt. Cap / Silver Eq.: $2.25 $1.19 n/a $-1.05
FD Mkt. Cap / Per Metal
as % Spot Price:
11.61% 6.88% n/a -4.73%

Reserves &
Resources
09/03/2016
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 93.96% 94.33% n/a 0.37%
Percentage Silver: 6.04% 5.67% n/a -0.37%
Total (Gold Eq. Oz.): 26.61M 26.50M n/a -0.10M
Total (Silver Eq. Oz.): 1,820.47M 1,939.15M n/a 118.68M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 20.02M 19.96M n/a -0.06M
Silver Eq. Oz.: 1,369.89M 1,460.28M n/a 90.39M
Maximum Profit (Gold): $7,648.94M $6,883.91M n/a $-765.03M
Maximum Profit (Silver): $204.62M $108.66M n/a $-95.96M
Total Maximum Profit: $7,853.56M $6,992.57M n/a $-860.99M
Max Profit / Current MCap: 2.680 4.219 n/a 1.539
Max Profit Per Share (Gold): $13.81 $11.96 n/a $-1.84
Max Profit Per Share (Silver): $0.37 $0.19 n/a $-0.18
Total Max Profit Per Share: $14.18 $12.15 n/a $-2.03
Total Free Profit Per Share: $8.89 $9.27 n/a $0.38
FD Mkt. Cap / Gold Eq.: $146.37 $83.04 n/a $-63.33
FD Mkt. Cap / Silver Eq.: $2.14 $1.13 n/a $-1.00
FD Mkt. Cap / Per Metal
as % Spot Price:
11.06% 6.56% n/a -4.50%

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.     ×