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 11/24/2017 AUD 4.39 0.16 0.00 - 0.00 0
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$1971.72M which is a rise of roughly 6% over the last three months. As of 09/09/2017 they have ~A$153M debt and ~A$27.45M cash. They have 587M shares outstanding and trade on the Australian Stock Exchange.

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 $1,971.72M 09/09/2017 $104.82M
Total Assets: $1,618.68M $1,530.43M 09/09/2017 $-88.25M
Total Liabilities: $443.58M $419.40M 09/09/2017 $-24.19M
Current Assets: $104.04M $98.37M 09/09/2017 $-5.67M
Current Liabilities: $128.24M $121.24M 09/09/2017 $-6.99M
Total Debt: $161.30M $152.51M 09/09/2017 $-8.79M
Cash: $29.03M $27.45M 09/09/2017 $-1.58M
Enterprise Value: $1,999.17M $2,096.77M 06/11/2036 $97.61M
Cash Flow: $78.32M $72.23M never $-6.09M
Cash Flow Multiple: 23.84 27.30 never 3.46
Net Debt to Cash Flow Ratio: 1.69 1.73 never 0.04
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 $3.348 00:11 on 11/24/2017 $0.18
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) 
11,357,143
09/09/2017 103,798
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
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
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 1.38M
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 1.00M
Maximum Profit (Gold): $751.87M $693.40M n/a $-58.46M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $751.87M $693.40M n/a $-58.46M
Max Profit / Current MCap: 0.403 0.352 n/a -0.051
Max Profit Per Share (Gold): $1.28 $1.18 n/a $-0.10
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.28 $1.18 n/a $-0.10
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $1,296.46 $1,369.25 n/a $72.79
FD Mkt. Cap / Silver Eq.: $17.28 $18.08 n/a $0.80
FD Mkt. Cap / Per Metal
as % Spot Price:
96.33% 106.32% n/a 9.99%

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 2.08M
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 1.31M
Maximum Profit (Gold): $986.83M $910.09M n/a $-76.73M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $986.83M $910.09M n/a $-76.73M
Max Profit / Current MCap: 0.529 0.462 n/a -0.067
Max Profit Per Share (Gold): $1.68 $1.55 n/a $-0.13
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.68 $1.55 n/a $-0.13
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $987.78 $1,043.24 n/a $55.46
FD Mkt. Cap / Silver Eq.: $13.17 $13.78 n/a $0.61
FD Mkt. Cap / Per Metal
as % Spot Price:
73.39% 81.00% n/a 7.61%

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.     ×