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 06/23/2017 AUD 3.10 -0.04 5.01 - 2.84 4,630,000
OTCMKTS:IPGDF 06/22/2017 USD 2.6000 0.0000 3.6600 - 2.1800 120
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$1358.13M which is a fall of roughly 24% over the last ten months. As of 08/22/2016 they have ~A$205M debt and ~A$34.81M 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 $1,358.13M 08/22/2016 $-427.36M
Total Assets: $680.10M $674.18M 08/22/2016 $-5.92M
Total Liabilities: $155.71M $154.36M 08/22/2016 $-1.35M
Current Assets: $99.23M $98.37M 08/22/2016 $-0.86M
Current Liabilities: $45.03M $44.64M 08/22/2016 $-0.39M
Total Debt: $206.85M $205.05M 08/22/2016 $-1.80M
Cash: $35.11M $34.81M 08/22/2016 $-0.31M
Enterprise Value: $1,957.22M $1,528.37M 06/07/2018 $-428.85M
Cash Flow: $77.42M $68.99M never $-8.43M
Cash Flow Multiple: 23.06 19.69 never -3.38
Net Debt to Cash Flow Ratio: 2.22 2.47 never 0.25
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 $2.346 02:06 on 06/23/2017 $-0.74
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) 
11,263,441
08/22/2016 587,816
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 7.84M
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 5.64M
Maximum Profit (Gold): $743.20M $662.26M n/a $-80.94M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $743.20M $662.26M n/a $-80.94M
Max Profit / Current MCap: 0.416 0.488 n/a 0.071
Max Profit Per Share (Gold): $1.28 $1.14 n/a $-0.14
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.28 $1.14 n/a $-0.14
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $1,239.92 $943.14 n/a $-296.77
FD Mkt. Cap / Silver Eq.: $17.42 $12.56 n/a $-4.86
FD Mkt. Cap / Per Metal
as % Spot Price:
92.72% 75.03% n/a -17.69%

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 11.76M
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 7.41M
Maximum Profit (Gold): $975.45M $869.21M n/a $-106.24M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $975.45M $869.21M n/a $-106.24M
Max Profit / Current MCap: 0.546 0.640 n/a 0.094
Max Profit Per Share (Gold): $1.68 $1.50 n/a $-0.18
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.68 $1.50 n/a $-0.18
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $944.70 $718.59 n/a $-226.11
FD Mkt. Cap / Silver Eq.: $13.27 $9.57 n/a $-3.70
FD Mkt. Cap / Per Metal
as % Spot Price:
70.64% 57.17% n/a -13.48%

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.     ×