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
ASX:IGO 01/23/2018 AUD 4.97
Alert me when stock is updated

Description

Independence Group NL are a gold focused mid-tier producer

Login to access Don's Summary

General Details

Financial 09/09/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $1,866.90M $2,343.55M 09/09/2017 $476.65M
Total Assets: $1,618.68M $1,606.76M 09/09/2017 $-11.92M
Total Liabilities: $443.58M $440.32M 09/09/2017 $-3.27M
Current Assets: $104.04M $103.27M 09/09/2017 $-0.77M
Current Liabilities: $128.24M $127.29M 09/09/2017 $-0.94M
Total Debt: $161.30M $160.12M 09/09/2017 $-1.19M
Cash: $29.03M $28.82M 09/09/2017 $-0.21M
Enterprise Value: $1,999.17M $2,474.85M 06/03/2048 $475.68M
Cash Flow: $78.32M $77.78M never $-0.54M
Cash Flow Multiple: 23.84 30.13 never 6.29
Net Debt to Cash Flow Ratio: 1.69 1.69 never 0.00
Finance within 1 year: 09/09/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 09/09/2017 0.00%
Misc 09/09/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $3.170 $3.979 00:01 on 01/23/2018 $0.81
Shares Outstanding: 587,000,000 587,000,000 09/09/2017 0
Shares Fully Diluted: 589,000,000 589,000,000 09/09/2017 0
Insider Ownership: n/a 38% 09/09/2017 38%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 09/09/2017 n/a
Production (Gold Eq Oz.): (guess) 
150,000
(guess) 
150,000
09/09/2017 0
Production (Silver Eq Oz.): (guess) 
11,253,344
(guess) 
11,816,686
09/09/2017 563,342
Initial CapEx (Outstanding): n/a n/a 09/09/2017 n/a
Funding Option: n/a n/a 09/09/2017 n/a
Documentation: none PRODUCER 09/09/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 09/09/2017
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 09/09/2017 0.00M
Measured & Indicated: 2.00M 2.00M 09/09/2017 0.00M
Inferred: 1.00M 1.00M 09/09/2017 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 09/09/2017 0.00M
Measured & Indicated: 1.44M 1.44M 09/09/2017 0.00M
Inferred: 0.45M 0.45M 09/09/2017 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.
09/09/2017 0oz.
Cash Cost: $300 $300 09/09/2017 $0.00
Extra Operating Cost: $300 $300 09/09/2017 $0.00
Average Grade: 2.00 g/t 2.00 g/t 09/09/2017 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 09/09/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 3.00M 3.00M 09/09/2017 0.00M
Annual Production: 175,000oz. 175,000oz. 09/09/2017 0oz.
Cash Cost: $300 $300 09/09/2017 $0
Extra Operating Cost: $300 $300 09/09/2017 $0
SILVER 09/09/2017
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 09/09/2017 0.00M
Measured & Indicated: n/a n/a 09/09/2017 0.00M
Inferred: n/a n/a 09/09/2017 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 09/09/2017 0.00M
Measured & Indicated: n/a n/a 09/09/2017 0.00M
Inferred: n/a n/a 09/09/2017 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 09/09/2017 $0.00
Extra Operating Cost: n/a n/a 09/09/2017 $0.00
Average Grade: n/a n/a 09/09/2017 n/a
Recovery Rate: n/a n/a 09/09/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 09/09/2017 0.00M
Annual Production: n/a n/a 09/09/2017 n/a
Cash Cost: n/a n/a 09/09/2017 n/a
Extra Operating Cost: n/a n/a 09/09/2017 n/a

Property

Last Analysis Data  (09/09/2017)
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
No Data

Profitability (by resource)

Proven &
Probable
09/09/2017
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
09/09/2017
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.): 2.00M 2.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 7.51M
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 5.41M
Maximum Profit (Gold): $751.87M $746.73M n/a $-5.14M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $751.87M $746.73M n/a $-5.14M
Max Profit / Current MCap: 0.403 0.319 n/a -0.084
Max Profit Per Share (Gold): $1.28 $1.27 n/a $-0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.28 $1.27 n/a $-0.01
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $1,296.46 $1,627.47 n/a $331.01
FD Mkt. Cap / Silver Eq.: $17.28 $20.66 n/a $3.38
FD Mkt. Cap / Per Metal
as % Spot Price:
96.33% 121.38% n/a 25.05%

Reserves &
Resources
09/09/2017
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.): 3.00M 3.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 11.27M
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 7.10M
Maximum Profit (Gold): $986.83M $980.08M n/a $-6.75M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $986.83M $980.08M n/a $-6.75M
Max Profit / Current MCap: 0.529 0.418 n/a -0.110
Max Profit Per Share (Gold): $1.68 $1.66 n/a $-0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.68 $1.66 n/a $-0.01
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $987.78 $1,239.97 n/a $252.20
FD Mkt. Cap / Silver Eq.: $13.17 $15.74 n/a $2.57
FD Mkt. Cap / Per Metal
as % Spot Price:
73.39% 92.48% n/a 19.09%

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.     ×