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

Category: Major
Rating & Risk: Login to view
Newcrest Mining Ltd.
www: www.newcrest.com.au     email: corporateaffairs@newcrest.com.au

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:NCM AUD
OTCMKTS:NCMGF USD

Description

Newcrest Mining Ltd. are a gold focused major with nine producing mines in Australia, Cote d'Ivoire, Indonesia and Papua New Guinea and eight mines in development in Australia, Fiji and Papua New Guinea. Currently they produce roughly 2.4Moz. of gold per year. They have approximately 140Moz. of gold in the reserves and resources category of which 122Moz. are in the measured and indicated category. They have a market capitalisation of ~$12061.5M which is a rise of roughly 3% over the last eleven months. As of 07/06/2017 they have ~$2,000M debt and ~$53M cash. They have 767M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 07/06/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $11,729.81M $12,061.50M 07/06/2017 $331.68M
Total Assets: $11,200.00M $11,200.00M 07/06/2017 $0.00M
Total Liabilities: $4,100.00M $4,100.00M 07/06/2017 $0.00M
Current Assets: $800.00M $800.00M 07/06/2017 $0.00M
Current Liabilities: $760.00M $760.00M 07/06/2017 $0.00M
Total Debt: $2,000.00M $2,000.00M 07/06/2017 $0.00M
Cash: $53.00M $53.00M 07/06/2017 $0.00M
Enterprise Value: $13,676.81M $14,008.50M 11/29/2413 $331.68M
Cash Flow: $453.43M $589.85M never $136.42M
Cash Flow Multiple: 25.87 20.45 never -5.42
Net Debt to
Cash Flow Ratio:
4.29 3.30 never -0.99
Finance within 1 year: 07/06/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 07/06/2017 0.00%
Misc 07/06/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 767,000,000 767,000,000 07/06/2017 0
Shares (FD): 771,000,000 771,000,000 07/06/2017 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 07/06/2017 n/a
Production (Gold Eq Oz.): (guess) 
2,400,000
(guess) 
2,400,000
07/06/2017 0
Production (Silver Eq Oz.): (guess) 
186,600,382
(guess) 
189,480,583
07/06/2017 2,880,200
Initial CapEx (Outstanding): n/a n/a 07/06/2017 n/a
Funding Option: n/a n/a 07/06/2017 n/a
Documentation: none PRODUCER 07/06/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 07/06/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 70.00M 70.00M 07/06/2017 0.00M
Measured & Indicated: 122.00M 122.00M 07/06/2017 0.00M
Inferred: 18.00M 18.00M 07/06/2017 0.00M
Reserves & Resources: 140.00M 140.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 56.00M 56.00M 07/06/2017 0.00M
Measured & Indicated: 89.28M 89.28M 07/06/2017 0.00M
Inferred: 7.20M 7.20M 07/06/2017 0.00M
Reserves & Resources: 96.48M 96.48M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
2,400,000oz.
(guess) 
2,400,000oz.
07/06/2017 0oz.
Cash Cost: $650 $650 07/06/2017 $0.00
Extra Operating Cost: $300 $300 07/06/2017 $0.00
Average Grade: 1.00 g/t 1.00 g/t 07/06/2017 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 07/06/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 120.00M 120.00M 07/06/2017 0.00M
Annual Production: 2,500,000oz. 2,500,000oz. 07/06/2017 0oz.
Cash Cost: $750 $750 07/06/2017 $0
Extra Operating Cost: $350 $350 07/06/2017 $0
SILVER 07/06/2017
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 07/06/2017 0.00M
Measured & Indicated: n/a n/a 07/06/2017 0.00M
Inferred: n/a n/a 07/06/2017 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 07/06/2017 0.00M
Measured & Indicated: n/a n/a 07/06/2017 0.00M
Inferred: n/a n/a 07/06/2017 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 07/06/2017 $0.00
Extra Operating Cost: n/a n/a 07/06/2017 $0.00
Average Grade: n/a n/a 07/06/2017 n/a
Recovery Rate: n/a n/a 07/06/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 07/06/2017 0.00M
Annual Production: n/a n/a 07/06/2017 n/a
Cash Cost: n/a n/a 07/06/2017 n/a
Extra Operating Cost: n/a n/a 07/06/2017 n/a

Property

Last Analysis Data  (07/06/2017)
Stage Location Name Owned Type Au Ag Cu
Production Cracow, Australia Cracow 70% n/a
Production Port Hedland, Australia Main Dome Open Pit 100% n/a
Production Australia Mt Rawdon 100% n/a
Production Orange, Australia Ridgeway Underground 100% n/a
Production Port Hedland, Australia Telfer Underground 100% n/a
Production Port Hedland, Australia West Dome Open Pit 100% n/a
Production Cote D'ivoire, Cote d'Ivoire Bonikro 90% n/a
Production Halmahera Island, Indonesia Gosowong 82% n/a
Production Papua New Guinea Lihir Island 100% Open Pit
Development Orange, Australia Cadia East Underground 100% n/a
Development Australia Cadia Valley Silver 100% n/a
Development Cowal, Australia Marsden 100% n/a
Development Port Hedland, Australia OCallaghans 100% n/a
Development Australia Other 100% n/a
Development Suva, Fiji Namosi 69% n/a
Development Papua New Guinea Hidden Valley-Kaveroi 50% n/a
Development Papua New Guinea Wafi-Golpu-Nambonga 50% n/a
Current Data
Stage Location Name Owned Type Au Ag Cu
Production Cracow, Australia Cracow 70% n/a
Production Port Hedland, Australia Main Dome Open Pit 100% n/a
Production Australia Mt Rawdon 100% n/a
Production Orange, Australia Ridgeway Underground 100% n/a
Production Port Hedland, Australia Telfer Underground 100% n/a
Production Port Hedland, Australia West Dome Open Pit 100% n/a
Production Cote D'ivoire, Cote d'Ivoire Bonikro 90% n/a
Production Halmahera Island, Indonesia Gosowong 82% n/a
Production Papua New Guinea Lihir Island 100% Open Pit
Development Orange, Australia Cadia East Underground 100% n/a
Development Australia Cadia Valley Silver 100% n/a
Development Cowal, Australia Marsden 100% n/a
Development Port Hedland, Australia OCallaghans 100% n/a
Development Australia Other 100% n/a
Development Suva, Fiji Namosi 69% n/a
Development Papua New Guinea Hidden Valley-Kaveroi 50% n/a
Development Papua New Guinea Wafi-Golpu-Nambonga 50% n/a

Profitability (by resource)

Proven &
Probable
07/06/2017
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.): 70.00M 70.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 84.01M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 56.00M 56.00M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 67.20M
Maximum Profit (Gold): $10,580.08M $13,763.12M n/a $3,183.04M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $10,580.08M $13,763.12M n/a $3,183.04M
Max Profit / Current MCap: 0.902 1.141 n/a 0.239
Max Profit Per Share (Gold): $13.72 $17.85 n/a $4.13
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $13.72 $17.85 n/a $4.13
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $209.46 $215.38 n/a $5.92
FD Mkt. Cap / Silver Eq.: $2.69 $2.73 n/a $0.03
FD Mkt. Cap / Per Metal
as % Spot Price:
17.17% 16.55% n/a -0.62%
Measured &
Indicated
07/06/2017
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.): 122.00M 122.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 146.41M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 89.28M 89.28M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 107.14M
Maximum Profit (Gold): $16,867.67M $21,942.35M n/a $5,074.68M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $16,867.67M $21,942.35M n/a $5,074.68M
Max Profit / Current MCap: 1.438 1.819 n/a 0.381
Max Profit Per Share (Gold): $21.88 $28.46 n/a $6.58
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $21.88 $28.46 n/a $6.58
Total Free Profit Per Share: $1.81 $7.58 n/a $5.77
FD Mkt. Cap / Gold Eq.: $131.38 $135.10 n/a $3.72
FD Mkt. Cap / Silver Eq.: $1.69 $1.71 n/a $0.02
FD Mkt. Cap / Per Metal
as % Spot Price:
10.77% 10.38% n/a -0.39%

Reserves &
Resources
07/06/2017
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.): 140.00M 140.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 168.01M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 96.48M 96.48M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 115.78M
Maximum Profit (Gold): $18,227.97M $23,711.89M n/a $5,483.92M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $18,227.97M $23,711.89M n/a $5,483.92M
Max Profit / Current MCap: 1.554 1.966 n/a 0.412
Max Profit Per Share (Gold): $23.64 $30.75 n/a $7.11
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $23.64 $30.75 n/a $7.11
Total Free Profit Per Share: $3.57 $9.87 n/a $6.30
FD Mkt. Cap / Gold Eq.: $121.58 $125.02 n/a $3.44
FD Mkt. Cap / Silver Eq.: $1.56 $1.58 n/a $0.02
FD Mkt. Cap / Per Metal
as % Spot Price:
9.97% 9.61% n/a -0.36%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.