Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
NYSEAMERICAN:NGD
USD
TSE:NGD
CAD
Description
New Gold Inc are a gold focused mid-tier producer with two producing mines in Canada. Currently they produce roughly 400koz. of gold per year. They have approximately 7Moz. of gold in the reserves and resources category of which 6.5Moz. are in the measured and indicated category. They have a market capitalisation of ~$971.49M which is a rise of roughly 34% over the last two months. As of 10/08/2023 they have ~$400M debt and ~$174M cash. They have 684M shares outstanding and trade on the Toronto Stock Exchange.
Quick Links
Login to access
General Details
Financial
10/08/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$723.45M
$971.49M
10/08/2023
$248.04M
Total Assets:
$2,293.00M
$2,293.00M
10/08/2023
$0.00M
Total Liabilities:
$1,295.00M
$1,295.00M
10/08/2023
$0.00M
Current Assets:
$471.00M
$471.00M
10/08/2023
$0.00M
Current Liabilities:
$168.00M
$168.00M
10/08/2023
$0.00M
Total Debt:
$400.00M
$400.00M
10/08/2023
$0.00M
Cash:
$174.00M
$174.00M
10/08/2023
$0.00M
Enterprise Value:
$949.45M
$1,197.49M
12/12/2007
$248.04M
Cash Flow:
$40.52M
$113.60M
never
$73.08M
Cash Flow Multiple:
17.85
8.55
never
-9.30
Net Debt to Cash Flow Ratio:
5.58
1.99
never
-3.59
Finance within 1 year:
10/08/2023
n/a
Misc
10/08/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
684,000,000
684,000,000
10/08/2023
0
Shares (FD):
689,000,000
689,000,000
10/08/2023
0
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
n/a
10/08/2023
n/a
Production (Gold Eq Oz.):
(guess) 400,000
(guess) 400,000
10/08/2023
0
Production (Silver Eq Oz.) :
(guess) 33,875,572
(guess) 33,221,723
10/08/2023
-653,849
Initial CapEx (Outstanding):
n/a
n/a
10/08/2023
n/a
Funding Option:
n/a
n/a
10/08/2023
n/a
Documentation:
none
PRODUCER
11/19/2023
n/a
Future MCap Modifier:
0.2Producer: Growth Potential
0.2Producer: Growth Potential
04/24/2023
0
Cash Flow Multiplier:
10
10
10/08/2023
0.00
Resource Data
GOLD
10/08/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
4.00M
4.00M
10/08/2023
0.00M
Measured & Indicated:
6.50M
6.50M
10/08/2023
0.00M
Inferred:
0.50M
0.50M
10/08/2023
0.00M
Reserves & Resources:
7.00M
7.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
3.60M
3.60M
10/08/2023
0.00M
Measured & Indicated:
5.40M
5.40M
10/08/2023
0.00M
Inferred:
0.23M
0.23M
10/08/2023
0.00M
Reserves & Resources:
5.63M
5.63M
never
0.00M
C U R R E N T
Annual Production:
(guess) 400,000oz.
(guess) 400,000oz.
10/08/2023
0oz.
Cash Cost:
$1,100
$1,100
10/08/2023
$0.00
Extra Operating Cost:
$650
$650
10/08/2023
$0.00
Average Grade:
1.00 g/t
1.00 g/t
10/08/2023
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
11/19/2023
0.00%
F U T U R E
Proven & Probable:
6.00M
6.00M
10/08/2023
0.00M
Annual Production:
400,000oz.
400,000oz.
10/08/2023
0oz.
Cash Cost:
$1,100
$1,100
10/08/2023
$0
Extra Operating Cost:
$600
$600
10/08/2023
$0
SILVER
10/08/2023 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
10/08/2023
0.00M
Measured & Indicated:
n/a
n/a
10/08/2023
0.00M
Inferred:
n/a
n/a
10/08/2023
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
10/08/2023
0.00M
Measured & Indicated:
n/a
n/a
10/08/2023
0.00M
Inferred:
n/a
n/a
10/08/2023
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
10/08/2023
$0.00
Extra Operating Cost:
n/a
n/a
10/08/2023
$0.00
Average Grade:
n/a
n/a
10/08/2023
n/a
Recovery Rate:
n/a
n/a
10/08/2023
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
10/08/2023
0.00M
Annual Production:
n/a
n/a
10/08/2023
n/a
Cash Cost:
n/a
n/a
10/08/2023
n/a
Extra Operating Cost:
n/a
n/a
10/08/2023
n/a
Property
Last Analysis Data (10/08/2023)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
British Columbia , Canada
New Afton
100%
n/a
n/a
n/a
Production
Ontario , Canada
Rainy River
100%
15,000
Both
show
4M oz deposit.
250k production /yr
Total Land Package Size (ha):
15,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
British Columbia , Canada
New Afton
100%
n/a
n/a
n/a
Production
Ontario , Canada
Rainy River
100%
15,000
Both
show
4M oz deposit.
250k production /yr
Total Land Package Size (ha):
15,000
Profitability (by resource)
Proven & Probable
10/08/2023 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.):
4.00M
4.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-6.54M
P L A U S I B L E
Gold Eq. Oz.:
3.60M
3.60M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-5.88M
Maximum Profit (Gold):
$364.68M
$1,022.40M
n/a
$657.72M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$364.68M
$1,022.40M
n/a
$657.72M
Max Profit / Current MCap:
0.504
1.052
n/a
0.548
Max Profit Per Share (Gold):
$0.53
$1.48
n/a
$0.95
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.53
$1.48
n/a
$0.95
Total Free Profit Per Share:
$0.00
$0.07
n/a
$0.07
FD MCap / Gold Eq.:
$200.96
$269.86
n/a
$68.90
FD MCap / Silver Eq.:
$2.37
$3.25
n/a
$0.88
FD MCap / Per Metal as % Spot Price:
10.85%
13.27%
n/a
2.41%
Measured & Indicated
10/08/2023 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.):
6.50M
6.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-10.63M
P L A U S I B L E
Gold Eq. Oz.:
5.40M
5.40M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-8.83M
Maximum Profit (Gold):
$547.02M
$1,533.60M
n/a
$986.58M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$547.02M
$1,533.60M
n/a
$986.58M
Max Profit / Current MCap:
0.756
1.579
n/a
0.822
Max Profit Per Share (Gold):
$0.79
$2.23
n/a
$1.43
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.79
$2.23
n/a
$1.43
Total Free Profit Per Share:
$0.00
$0.82
n/a
$0.82
FD MCap / Gold Eq.:
$133.97
$179.91
n/a
$45.93
FD MCap / Silver Eq.:
$1.58
$2.17
n/a
$0.58
FD MCap / Per Metal as % Spot Price:
7.24%
8.84%
n/a
1.61%
Reserves & Resources
10/08/2023 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.):
7.00M
7.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-11.44M
P L A U S I B L E
Gold Eq. Oz.:
5.63M
5.63M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-9.19M
Maximum Profit (Gold):
$569.81M
$1,597.50M
n/a
$1,027.69M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$569.81M
$1,597.50M
n/a
$1,027.69M
Max Profit / Current MCap:
0.788
1.644
n/a
0.857
Max Profit Per Share (Gold):
$0.83
$2.32
n/a
$1.49
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.83
$2.32
n/a
$1.49
Total Free Profit Per Share:
$0.00
$0.91
n/a
$0.91
FD MCap / Gold Eq.:
$128.61
$172.71
n/a
$44.10
FD MCap / Silver Eq.:
$1.52
$2.08
n/a
$0.56
FD MCap / Per Metal as % Spot Price:
6.95%
8.49%
n/a
1.54%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
10/08/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Spot Gold:
$1,851.30
$2,034.00
12/05/2023
$182.70
Spot Silver:
$21.86
$24.49
12/05/2023
$2.63
Gold:Silver Ratio:
84.69
83.05
12/05/2023
-1.63
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Follow us on: