Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
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 330koz. of gold per year. They have approximately 5.5Moz. of gold in the reserves and resources category of which 5.3Moz. are in the measured and indicated category. They have a market capitalisation of ~$2320.34M which is a rise of roughly 4% over the last two months. As of 10/05/2024 they have ~$496M debt and ~$184M cash. They have 791M shares outstanding and trade on the Toronto Stock Exchange.
Quick Links
Login to access
General Details
Financial
10/05/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$2,228.80M
$2,320.34M
10/05/2024
Total Assets:
$2,000.00M
$2,000.00M
10/05/2024
Total Liabilities:
$1,000.00M
$1,000.00M
10/05/2024
Current Assets:
$331.00M
$331.00M
10/05/2024
Current Liabilities:
$221.00M
$221.00M
10/05/2024
Total Debt:
$496.00M
$496.00M
10/05/2024
Cash:
$184.00M
$184.00M
10/05/2024
Enterprise Value:
$2,540.80M
$2,632.34M
05/31/2053
Cash Flow:
$347.46M
$344.19M
never
Cash Flow Multiple:
6.41
6.74
never
Net Debt to Cash Flow Ratio:
0.90
0.91
never
Finance within 1 year:
10/05/2024
Misc
10/05/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
790,535,918
790,535,918
10/05/2024
Shares (FD):
796,000,000
796,000,000
10/05/2024
Insider Ownership:
n/a
n/a
never
Dividend (Annual):
n/a
n/a
never
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
n/a
10/05/2024
Production (Gold Eq Oz.):
(guess) 330,000
(guess) 330,000
10/05/2024
Production (Silver Eq Oz.) :
(guess) 27,247,339
(guess) 28,217,082
10/05/2024
Initial CapEx (Outstanding):
n/a
n/a
10/05/2024
Funding Option:
n/a
n/a
10/05/2024
Documentation:
none
PRODUCER
11/15/2024
Future MCap Modifier:
0.25Producer: Quality
0.25Producer: Quality
06/23/2024
Cash Flow Multiplier:
15
15
10/05/2024
Resource Data
GOLD
10/05/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
3.20M
3.20M
10/05/2024
Measured & Indicated:
5.30M
5.30M
10/05/2024
Inferred:
0.20M
0.20M
10/05/2024
Reserves & Resources:
5.50M
5.50M
never
P L A U S I B L E
Proven & Probable:
2.88M
2.88M
10/05/2024
Measured & Indicated:
4.39M
4.39M
10/05/2024
Inferred:
0.09M
0.09M
10/05/2024
Reserves & Resources:
4.48M
4.48M
never
C U R R E N T
Annual Production:
(guess) 330,000oz.
(guess) 330,000oz.
10/05/2024
Cash Cost:
$1,100
$1,100
10/05/2024
Extra Operating Cost:
$500
$500
10/05/2024
Total:
$1,600
$1,600
10/05/2024
Margin (Free Cash Flow):
$1,053 (40%)
$1,043 (39%)
G R A D E
Underground (Avg):
3.00 g/t
3.00 g/t
10/05/2024
Open Pit (Avg):
n/a
0.70 g/t
03/24/2024
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
11/15/2024
F U T U R E
Proven & Probable:
5.00M
5.00M
10/05/2024
Annual Production:
430,000oz.
430,000oz.
10/05/2024
Cash Cost:
$900
$900
10/05/2024
Extra Operating Cost:
$600
$600
10/05/2024
SILVER
10/05/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
n/a
n/a
10/05/2024
Measured & Indicated:
n/a
n/a
10/05/2024
Inferred:
n/a
n/a
10/05/2024
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
10/05/2024
Measured & Indicated:
n/a
n/a
10/05/2024
Inferred:
n/a
n/a
10/05/2024
Reserves & Resources:
n/a
n/a
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
10/05/2024
Extra Operating Cost:
n/a
n/a
10/05/2024
Total:
n/a
n/a
10/05/2024
Margin (Free Cash Flow):
n/a
G R A D E
Underground (Avg):
n/a
n/a
10/05/2024
Open Pit (Avg):
n/a
n/a
10/08/2023
Recovery Rate:
n/a
n/a
10/05/2024
F U T U R E
Proven & Probable:
n/a
n/a
10/05/2024
Annual Production:
n/a
n/a
10/05/2024
Cash Cost:
n/a
n/a
10/05/2024
Extra Operating Cost:
n/a
n/a
10/05/2024
Property
Last Analysis Data (10/05/2024)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
British Columbia , Canada
New Afton
80%
n/a
n/a
n/a
Production
Ontario , Canada
Rainy River
100%
15,000
Both
show
3M oz deposit.
300k 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
80%
n/a
n/a
n/a
Production
Ontario , Canada
Rainy River
100%
15,000
Both
show
3M oz deposit.
300k production /yr
Total Land Package Size (ha):
15,000
Profitability (by resource)
Proven & Probable
10/05/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
100.00%
100.00%
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
3.20M
3.20M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
2.88M
2.88M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$3,032.35M
$3,003.84M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$3,032.35M
$3,003.84M
n/a
Max Profit / Current MCap:
1.361
1.295
n/a
Max Profit Per Share (Gold):
$3.81
$3.77
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$3.81
$3.77
n/a
Total Free Profit Per Share:
$1.01
$0.86
n/a
FD MCap / Gold Eq.:
$773.89
$805.67
n/a
FD MCap / Silver Eq.:
$9.37
$9.42
n/a
FD MCap / Per Metal as % Spot Price:
29.17%
30.48%
n/a
Measured & Indicated
10/05/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
100.00%
100.00%
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
5.30M
5.30M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
4.39M
4.39M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$4,624.34M
$4,580.86M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$4,624.34M
$4,580.86M
n/a
Max Profit / Current MCap:
2.075
1.974
n/a
Max Profit Per Share (Gold):
$5.81
$5.75
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$5.81
$5.75
n/a
Total Free Profit Per Share:
$3.01
$2.84
n/a
FD MCap / Gold Eq.:
$507.47
$528.31
n/a
FD MCap / Silver Eq.:
$6.15
$6.18
n/a
FD MCap / Per Metal as % Spot Price:
19.13%
19.99%
n/a
Reserves & Resources
10/05/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
100.00%
100.00%
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
5.50M
5.50M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
4.48M
4.48M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$4,719.10M
$4,674.73M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$4,719.10M
$4,674.73M
n/a
Max Profit / Current MCap:
2.117
2.015
n/a
Max Profit Per Share (Gold):
$5.93
$5.87
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$5.93
$5.87
n/a
Total Free Profit Per Share:
$3.13
$2.96
n/a
FD MCap / Gold Eq.:
$497.28
$517.70
n/a
FD MCap / Silver Eq.:
$6.02
$6.05
n/a
FD MCap / Per Metal as % Spot Price:
18.74%
19.59%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
10/05/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Spot Gold:
$2,652.90
$2,643.00
12/03/2024
Spot Silver:
$32.13
$30.91
12/03/2024
Gold:Silver Ratio:
82.57
85.51
12/03/2024
Spot Gold (Future):
$3,000.00
$4,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
30.00
40.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: