Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

New Gold Inc.

www: www.newgold.com   email: info@newgold.com
Category: Mid-tier Producer
Rating & Risk: Login to view
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 four producing mines in Australia, Canada, Mexico and USA, two mines in development in Canada and Chile and exploration properties. Currently they produce roughly 425koz. of gold per year. They have approximately 14.5Moz. of gold in the reserves and resources category of which 14Moz. are in the measured and indicated category. They have a market capitalisation of ~$1251.61M which is a fall of roughly 9% over the last one months. As of 10/29/2020 they have ~$1,100M debt and ~$415M cash. They have 676M shares outstanding and trade on the Toronto Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 10/29/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $1,367.88M $1,251.61M 10/29/2020 $-116.27M
Total Assets: $2,000.00M $2,000.00M 10/29/2020 $0.00M
Total Liabilities: $1,900.00M $1,900.00M 10/29/2020 $0.00M
Current Assets: $500.00M $500.00M 10/29/2020 $0.00M
Current Liabilities: $165.00M $165.00M 10/29/2020 $0.00M
Total Debt: $1,100.00M $1,100.00M 10/29/2020 $0.00M
Cash: $415.00M $415.00M 10/29/2020 $0.00M
Enterprise Value: $2,052.88M $1,936.61M 05/15/2031 $-116.27M
Cash Flow: $79.52M $50.84M never $-28.68M
Cash Flow Multiple: 17.20 24.62 never 7.42
Net Debt to
Cash Flow Ratio:
8.61 13.47 never 4.86
Finance within 1 year: 10/29/2020 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 10/29/2020 0.00%
Misc 10/29/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 676,024,000 676,024,000 10/29/2020 0
Shares (FD): 683,942,000 683,942,000 10/29/2020 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 10/29/2020 n/a
Production (Gold Eq Oz.): (guess) 
425,000
(guess) 
425,000
10/29/2020 0
Production (Silver Eq Oz.): (guess) 
34,177,541
(guess) 
34,288,497
10/29/2020 110,956
Initial CapEx (Outstanding): n/a n/a 10/29/2020 n/a
Funding Option: n/a n/a 10/29/2020 n/a
Documentation: none PRODUCER 10/29/2020 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 10/29/2020
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 8.00M 8.00M 10/29/2020 0.00M
Measured & Indicated: 14.00M 14.00M 10/29/2020 0.00M
Inferred: 0.50M 0.50M 10/29/2020 0.00M
Reserves & Resources: 14.50M 14.50M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 7.20M 7.20M 10/29/2020 0.00M
Measured & Indicated: 11.52M 11.52M 10/29/2020 0.00M
Inferred: 0.23M 0.23M 10/29/2020 0.00M
Reserves & Resources: 11.75M 11.75M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
425,000oz.
(guess) 
425,000oz.
10/29/2020 0oz.
Cash Cost: $900 $900 10/29/2020 $0.00
Extra Operating Cost: $700 $700 10/29/2020 $0.00
Average Grade: 1.00 g/t 1.00 g/t 10/29/2020 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 10/29/2020 0.00%
F
U
T
U
R
E
Proven & Probable: 14.00M 14.00M 10/29/2020 0.00M
Annual Production: 500,000oz. 500,000oz. 10/29/2020 0oz.
Cash Cost: $850 $850 10/29/2020 $0
Extra Operating Cost: $450 $450 10/29/2020 $0
SILVER 10/29/2020
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 10/29/2020 0.00M
Measured & Indicated: n/a n/a 10/29/2020 0.00M
Inferred: n/a n/a 10/29/2020 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 10/29/2020 0.00M
Measured & Indicated: n/a n/a 10/29/2020 0.00M
Inferred: n/a n/a 10/29/2020 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 10/29/2020 $0.00
Extra Operating Cost: n/a n/a 10/29/2020 $0.00
Average Grade: n/a n/a 10/29/2020 n/a
Recovery Rate: n/a n/a 10/29/2020 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 10/29/2020 0.00M
Annual Production: n/a n/a 10/29/2020 n/a
Cash Cost: n/a n/a 10/29/2020 n/a
Extra Operating Cost: n/a n/a 10/29/2020 n/a

Property

Last Analysis Data  (10/29/2020)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Cobar, Nsw, Australia Peak Mines 100% n/a n/a n/a
Production Kamloops, Canada New Afton 100% n/a n/a n/a
Development Fort Frances, Canada Rainy River 100% 15,000 Both show
Construction should begin in 2014 or 2015, for production in 2016.
Exploration Vanderhoof, Canada 3TS 100% n/a n/a n/a
Exploration Red Lake, On, Canada Baird 24% n/a n/a n/a
Exploration Vanderhoof, Canada Blackwater 8% n/a n/a show
8% NSR at 35% of spot.

Drops to 4% after receiving 280,000 oz.
Exploration Richardson, On, Canada Block B 100% n/a n/a n/a
Exploration Richardson, On, Canada Block C 100% n/a n/a n/a
Exploration Ontario, Canada Burns 100% n/a n/a show
I estimate there is at least 1 million oz of high grade gold on Burns.

They have not done a 43-101 resource estimate.
Exploration Prince George, Canada Capoose 100% n/a n/a n/a
Exploration Vanderhoof, Bc, Canada Davidson 253% n/a n/a n/a
Exploration Pickle Lake, On, Canada Drum Lake 100% n/a n/a n/a
Exploration Pickle Lake, On, Canada Gold Creek 100% n/a n/a n/a
Exploration Prince Rupert, Bc, Canada Scotia 100% n/a n/a n/a
Exploration Ontario, Canada Ti-pa-haa-kaa-ning 0% n/a n/a n/a
Development Vallenar, Chile El Morro 30% n/a n/a n/a
Exploration Copiapo, Chile Rio Figueroa 0% n/a n/a n/a
Production San Luis Potosi, Mexico Cerro San Pedro 100% n/a n/a n/a
Production Yuma, Az, USA Mesquite 100% n/a n/a n/a
Total Land Package Size (ha): 15,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Cobar, Nsw, Australia Peak Mines 100% n/a n/a n/a
Production British Columbia, Canada New Afton 100% n/a n/a n/a
Development Ontario, Canada Rainy River 100% 15,000 Both show
Construction should begin in 2014 or 2015, for production in 2016.
Exploration Vanderhoof, Canada 3TS 100% n/a n/a n/a
Exploration Red Lake, On, Canada Baird 24% n/a n/a n/a
Exploration Vanderhoof, Canada Blackwater 8% n/a n/a show
8% NSR at 35% of spot.

Drops to 4% after receiving 280,000 oz.
Exploration Richardson, On, Canada Block B 100% n/a n/a n/a
Exploration Richardson, On, Canada Block C 100% n/a n/a n/a
Exploration Ontario, Canada Burns 100% n/a n/a show
I estimate there is at least 1 million oz of high grade gold on Burns.

They have not done a 43-101 resource estimate.
Exploration Prince George, Canada Capoose 100% n/a n/a n/a
Exploration Vanderhoof, Bc, Canada Davidson 253% n/a n/a n/a
Exploration Pickle Lake, On, Canada Drum Lake 100% n/a n/a n/a
Exploration Pickle Lake, On, Canada Gold Creek 100% n/a n/a n/a
Exploration Prince Rupert, Bc, Canada Scotia 100% n/a n/a n/a
Exploration Ontario, Canada Ti-pa-haa-kaa-ning 0% n/a n/a n/a
Development Vallenar, Chile El Morro 30% n/a n/a n/a
Exploration Copiapo, Chile Rio Figueroa 0% n/a n/a n/a
Production San Luis Potosi, Mexico Cerro San Pedro 100% n/a n/a n/a
Production Yuma, Az, USA Mesquite 100% n/a n/a n/a
Total Land Package Size (ha): 15,000  

Profitability (by resource)

Proven &
Probable
10/29/2020
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.): 8.00M 8.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 2.09M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 7.20M 7.20M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1.88M
Maximum Profit (Gold): $1,347.19M $861.34M n/a $-485.86M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,347.19M $861.34M n/a $-485.86M
Max Profit / Current MCap: 0.985 0.688 n/a -0.297
Max Profit Per Share (Gold): $1.97 $1.26 n/a $-0.71
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.97 $1.26 n/a $-0.71
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $189.98 $173.84 n/a $-16.15
FD Mkt. Cap / Silver Eq.: $2.36 $2.15 n/a $-0.21
FD Mkt. Cap / Per Metal
as % Spot Price:
10.17% 9.82% n/a -0.36%
Measured &
Indicated
10/29/2020
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.): 14.00M 14.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 3.66M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 11.52M 11.52M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 3.01M
Maximum Profit (Gold): $2,155.51M $1,378.14M n/a $-777.37M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,155.51M $1,378.14M n/a $-777.37M
Max Profit / Current MCap: 1.576 1.101 n/a -0.475
Max Profit Per Share (Gold): $3.15 $2.01 n/a $-1.14
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.15 $2.01 n/a $-1.14
Total Free Profit Per Share: $1.15 $0.18 n/a $-0.97
FD Mkt. Cap / Gold Eq.: $118.74 $108.65 n/a $-10.09
FD Mkt. Cap / Silver Eq.: $1.48 $1.35 n/a $-0.13
FD Mkt. Cap / Per Metal
as % Spot Price:
6.36% 6.14% n/a -0.22%

Reserves &
Resources
10/29/2020
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.): 14.50M 14.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 3.79M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 11.75M 11.75M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 3.07M
Maximum Profit (Gold): $2,197.61M $1,405.05M n/a $-792.55M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,197.61M $1,405.05M n/a $-792.55M
Max Profit / Current MCap: 1.607 1.123 n/a -0.484
Max Profit Per Share (Gold): $3.21 $2.05 n/a $-1.16
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.21 $2.05 n/a $-1.16
Total Free Profit Per Share: $1.21 $0.22 n/a $-0.99
FD Mkt. Cap / Gold Eq.: $116.47 $106.57 n/a $-9.90
FD Mkt. Cap / Silver Eq.: $1.45 $1.32 n/a $-0.13
FD Mkt. Cap / Per Metal
as % Spot Price:
6.24% 6.02% n/a -0.22%

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.     ×