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

Category: Mid-tier Producer
Rating & Risk: Login to view
Independence Group NL
www: www.independencegroup.com.au     email: info@independencegroup.com.au

Profile
Notes
Forum
Your Data

Price Data

Symbol Date Price Change 52 Wk Range Volume
ASX:IGO 07/26/2017 AUD 3.17 -0.12 5.01 - 2.84 4,190,000
OTCMKTS:IPGDF 07/25/2017 USD 2.6000 0.0000 3.6600 - 2.1800 7,057
Alert me when stock is updated

Description

Independence Group NL are a gold focused mid-tier producer with one producing mine in Australia and three exploration properties. Currently they produce roughly 150koz. of gold per year. They have approximately 3Moz. of gold in the reserves and resources category of which 2Moz. are in the measured and indicated category. They have a market capitalisation of ~A$1450.82M which is a fall of roughly 19% over the last eleven months. As of 08/22/2016 they have ~A$214M debt and ~A$36.36M cash. They have 578M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.

Login to access Don's Summary

General Details

Financial 08/22/2016
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $1,785.48M $1,450.82M 08/22/2016 $-334.66M
Total Assets: $680.10M $704.29M 08/22/2016 $24.19M
Total Liabilities: $155.71M $161.25M 08/22/2016 $5.54M
Current Assets: $99.23M $102.76M 08/22/2016 $3.53M
Current Liabilities: $45.03M $46.64M 08/22/2016 $1.60M
Total Debt: $206.85M $214.21M 08/22/2016 $7.36M
Cash: $35.11M $36.36M 08/22/2016 $1.25M
Enterprise Value: $1,957.22M $1,628.67M 08/11/2021 $-328.55M
Cash Flow: $77.42M $67.78M never $-9.64M
Cash Flow Multiple: 23.06 21.41 never -1.66
Net Debt to Cash Flow Ratio: 2.22 2.62 never 0.41
Finance within 1 year: 08/22/2016 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 08/22/2016 0.00%
Misc 08/22/2016
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $3.084 $2.506 02:07 on 07/26/2017 $-0.58
Shares Outstanding: 578,000,000 578,000,000 08/22/2016 0
Shares Fully Diluted: 579,000,000 579,000,000 08/22/2016 0
Insider Ownership: n/a 38% 05/23/2017 38%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 08/22/2016 n/a
Production (Gold Eq Oz.): (guess) 
150,000
(guess) 
150,000
08/22/2016 0
Production (Silver Eq Oz.): (guess) 
10,675,625
(guess) 
11,426,606
08/22/2016 750,980
Initial CapEx (Outstanding): n/a n/a 08/22/2016 n/a
Funding Option: n/a n/a 08/22/2016 n/a
Documentation: none PRODUCER 05/23/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 08/22/2016
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: n/a n/a 08/22/2016 0.00M
Measured & Indicated: 2.00M 2.00M 08/22/2016 0.00M
Inferred: 1.00M 1.00M 08/22/2016 0.00M
Reserves & Resources: 3.00M 3.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 08/22/2016 0.00M
Measured & Indicated: 1.44M 1.44M 08/22/2016 0.00M
Inferred: 0.45M 0.45M 08/22/2016 0.00M
Reserves & Resources: 1.89M 1.89M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
150,000oz.
(guess) 
150,000oz.
08/22/2016 0oz.
Cash Cost: $300 $300 08/22/2016 $0.00
Extra Operating Cost: $300 $300 08/22/2016 $0.00
Average Grade: 2.00 g/t 2.00 g/t 08/22/2016 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 05/23/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 3.00M 3.00M 08/22/2016 0.00M
Annual Production: 175,000oz. 175,000oz. 08/22/2016 0oz.
Cash Cost: $300 $300 08/22/2016 $0
Extra Operating Cost: $300 $300 08/22/2016 $0
SILVER 08/22/2016
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: n/a n/a 08/22/2016 0.00M
Measured & Indicated: n/a n/a 08/22/2016 0.00M
Inferred: n/a n/a 08/22/2016 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 08/22/2016 0.00M
Measured & Indicated: n/a n/a 08/22/2016 0.00M
Inferred: n/a n/a 08/22/2016 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 08/22/2016 $0.00
Extra Operating Cost: n/a n/a 08/22/2016 $0.00
Average Grade: n/a n/a 08/22/2016 n/a
Recovery Rate: n/a n/a 08/22/2016 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 08/22/2016 0.00M
Annual Production: n/a n/a 08/22/2016 n/a
Cash Cost: n/a n/a 08/22/2016 n/a
Extra Operating Cost: n/a n/a 08/22/2016 n/a

Property

Last Analysis Data  (08/22/2016)
Stage Location Name Owned Type Au Ag Cu Notes
Production Western Australia, Australia Tropicana 100% (guess) Open Pit show
They receive 30% of production.
Exploration Western Australia, Australia Empress Springs 100% (guess) n/a show
Exploration
Exploration Western Australia, Australia Jaguar 100% (guess) n/a n/a
Exploration Western Australia, Australia Lake Mackay 70% (guess) n/a show
Exploration.
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Production Western Australia, Australia Tropicana 100% (guess) Open Pit show
They receive 30% of production.
Exploration Western Australia, Australia Empress Springs 100% (guess) n/a show
Exploration
Exploration Western Australia, Australia Jaguar 100% (guess) n/a n/a
Exploration Western Australia, Australia Lake Mackay 70% (guess) n/a show
Exploration.

Profitability (by resource)

Proven &
Probable
08/22/2016
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD Mkt. Cap / Gold Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Silver Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:
n/a n/a n/a 0.00%
Measured &
Indicated
08/22/2016
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.): 2.00M 2.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 10.01M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.44M 1.44M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 7.21M
Maximum Profit (Gold): $743.20M $650.66M n/a $-92.53M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $743.20M $650.66M n/a $-92.53M
Max Profit / Current MCap: 0.416 0.448 n/a 0.032
Max Profit Per Share (Gold): $1.28 $1.12 n/a $-0.16
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.28 $1.12 n/a $-0.16
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $1,239.92 $1,007.51 n/a $-232.41
FD Mkt. Cap / Silver Eq.: $17.42 $13.23 n/a $-4.20
FD Mkt. Cap / Per Metal
as % Spot Price:
92.72% 80.89% n/a -11.83%

Reserves &
Resources
08/22/2016
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.): 3.00M 3.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 15.02M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.89M 1.89M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 9.46M
Maximum Profit (Gold): $975.45M $854.00M n/a $-121.45M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $975.45M $854.00M n/a $-121.45M
Max Profit / Current MCap: 0.546 0.589 n/a 0.042
Max Profit Per Share (Gold): $1.68 $1.47 n/a $-0.21
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.68 $1.47 n/a $-0.21
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $944.70 $767.63 n/a $-177.07
FD Mkt. Cap / Silver Eq.: $13.27 $10.08 n/a $-3.20
FD Mkt. Cap / Per Metal
as % Spot Price:
70.64% 61.63% n/a -9.01%

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.     ×