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

Symbol Data

Symbol Currency
ASX:IGO AUD
OTCMKTS:IPGDF USD

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$2082.93M which is a rise of roughly 12% over the last nine months. As of 09/09/2017 they have ~A$150M debt and ~A$26.97M cash. They have 587M 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 09/09/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $1,866.90M $2,082.93M 09/09/2017 $216.02M
Total Assets: $1,618.68M $1,503.71M 09/09/2017 $-114.97M
Total Liabilities: $443.58M $412.08M 09/09/2017 $-31.51M
Current Assets: $104.04M $96.65M 09/09/2017 $-7.39M
Current Liabilities: $128.24M $119.13M 09/09/2017 $-9.11M
Total Debt: $161.30M $149.85M 09/09/2017 $-11.46M
Cash: $29.03M $26.97M 09/09/2017 $-2.06M
Enterprise Value: $1,999.17M $2,205.80M 11/24/2039 $206.63M
Cash Flow: $78.32M $73.62M never $-4.70M
Cash Flow Multiple: 23.84 28.29 never 4.46
Net Debt to
Cash Flow Ratio:
1.69 1.67 never -0.02
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
Shares Outstanding: 587,000,000 587,000,000 09/09/2017 0
Shares (FD): 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) 
11,842,536
09/09/2017 589,192
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 7.86M
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 5.66M
Maximum Profit (Gold): $751.87M $706.71M n/a $-45.16M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $751.87M $706.71M n/a $-45.16M
Max Profit / Current MCap: 0.403 0.339 n/a -0.063
Max Profit Per Share (Gold): $1.28 $1.20 n/a $-0.08
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.28 $1.20 n/a $-0.08
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $1,296.46 $1,446.48 n/a $150.02
FD Mkt. Cap / Silver Eq.: $17.28 $18.32 n/a $1.04
FD Mkt. Cap / Per Metal
as % Spot Price:
96.33% 111.17% n/a 14.85%

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 11.78M
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 7.42M
Maximum Profit (Gold): $986.83M $927.56M n/a $-59.27M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $986.83M $927.56M n/a $-59.27M
Max Profit / Current MCap: 0.529 0.445 n/a -0.083
Max Profit Per Share (Gold): $1.68 $1.57 n/a $-0.10
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.68 $1.57 n/a $-0.10
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $987.78 $1,102.08 n/a $114.30
FD Mkt. Cap / Silver Eq.: $13.17 $13.96 n/a $0.79
FD Mkt. Cap / Per Metal
as % Spot Price:
73.39% 84.70% n/a 11.31%

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.