Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

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
Calculated using the site's default values.  Re-calculate using:

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 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 ~$813.02M which is a rise of roughly 26% over the last eight months. As of 10/08/2022 they have ~$394M debt and ~$272M cash. They have 682M 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 10/08/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $647.73M $813.02M 10/08/2022
Total Assets: $2,293.00M $2,293.00M 10/08/2022
Total Liabilities: $1,295.00M $1,295.00M 10/08/2022
Current Assets: $471.00M $471.00M 10/08/2022
Current Liabilities: $168.00M $168.00M 10/08/2022
Total Debt: $394.00M $394.00M 10/08/2022
Cash: $272.00M $272.00M 10/08/2022
Enterprise Value: $769.73M $935.02M 08/18/1999
Cash Flow: $33.04M $104.52M never
Cash Flow Multiple: 19.60 7.78 never
Net Debt to
Cash Flow Ratio:		 3.69 1.17 never
Finance within 1 year: 10/08/2022
Misc 10/08/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 682,000,000 682,000,000 10/08/2022
Shares (FD): 689,000,000 689,000,000 10/08/2022
Insider Ownership: n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 10/08/2022
Production (Gold Eq Oz.): (guess) 
350,000		 (guess) 
400,000		 02/16/2023
Production (Silver Eq Oz.): (guess) 
29,489,806		 (guess) 
32,231,717		 02/16/2023
Initial CapEx (Outstanding): n/a n/a 10/08/2022
Funding Option: n/a n/a 10/08/2022
Documentation: none PRODUCER 04/26/2023
Future MCap Modifier: 0.2
Producer: Growth Potential
 0.2
Producer: Growth Potential
 04/24/2023
Cash Flow Multiplier: 5 8 04/17/2023

Resource Data

GOLD 10/08/2022
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 4.00M 4.00M 10/08/2022
Measured & Indicated: 6.50M 6.50M 10/08/2022
Inferred: 0.50M 0.50M 10/08/2022
Reserves & Resources: 7.00M 7.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 3.60M 3.60M 10/08/2022
Measured & Indicated: 5.40M 5.40M 10/08/2022
Inferred: 0.23M 0.23M 10/08/2022
Reserves & Resources: 5.63M 5.63M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
350,000oz.		 (guess) 
400,000oz.		 02/16/2023
Cash Cost: $1,000 $1,100 11/03/2022
Extra Operating Cost: $600 $600 04/26/2023
Average Grade: 1.00 g/t 1.00 g/t 10/08/2022
Recovery Rate: (CG)  90.00% (CG)  90.00% 04/26/2023
F
U
T
U
R
E		 Proven & Probable: 6.00M 6.00M 10/08/2022
Annual Production: 450,000oz. 450,000oz. 10/08/2022
Cash Cost: $950 $1,100 04/17/2023
Extra Operating Cost: $550 $600 02/16/2023
SILVER 10/08/2022
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 10/08/2022
Measured & Indicated: n/a n/a 10/08/2022
Inferred: n/a n/a 10/08/2022
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 10/08/2022
Measured & Indicated: n/a n/a 10/08/2022
Inferred: n/a n/a 10/08/2022
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 10/08/2022
Extra Operating Cost: n/a n/a 10/08/2022
Average Grade: n/a n/a 10/08/2022
Recovery Rate: n/a n/a 10/08/2022
F
U
T
U
R
E		 Proven & Probable: n/a n/a 10/08/2022
Annual Production: n/a n/a 10/08/2022
Cash Cost: n/a n/a 10/08/2022
Extra Operating Cost: n/a n/a 10/08/2022

Property

Last Analysis Data  (10/08/2022)
Stage Name Owned Au Ag Cu Notes
Prod Peak Mines 100% n/a
Prod New Afton 100% n/a
Dev Rainy River 100% show
Construction should begin in 2014 or 2015, for production in 2016.
Exp 3TS 100% n/a
Exp Baird 24% n/a
Exp Block B 100% n/a
Exp Block C 100% n/a
Exp Burns 100% 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.
Exp Capoose 100% n/a
Exp Davidson 253% n/a
Exp Drum Lake 100% n/a
Exp Gold Creek 100% n/a
Exp Scotia 100% n/a
Exp Ti-pa-haa-kaa-ning 0% n/a
Dev El Morro 30% n/a
Exp Rio Figueroa 0% n/a
Prod Cerro San Pedro 100% n/a
Prod Mesquite 100% n/a
Total Land Package Size (ha): 15,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Prod Peak Mines 100% n/a
Prod New Afton 100% n/a
Dev Rainy River 100% show
Construction should begin in 2014 or 2015, for production in 2016.
Exp 3TS 100% n/a
Exp Baird 24% n/a
Exp Block B 100% n/a
Exp Block C 100% n/a
Exp Burns 100% 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.
Exp Capoose 100% n/a
Exp Davidson 253% n/a
Exp Drum Lake 100% n/a
Exp Gold Creek 100% n/a
Exp Scotia 100% n/a
Exp Ti-pa-haa-kaa-ning 0% n/a
Dev El Morro 30% n/a
Exp Rio Figueroa 0% n/a
Prod Cerro San Pedro 100% n/a
Prod Mesquite 100% n/a
Total Land Package Size (ha): 15,000  

Profitability (by resource)

Proven &
Probable		 10/08/2022
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.): 4.00M 4.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.60M 3.60M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $339.84M $940.68M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $339.84M $940.68M n/a
Max Profit / Current MCap: 0.525 1.157 n/a
Max Profit Per Share (Gold): $0.49 $1.37 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.49 $1.37 n/a
Total Free Profit Per Share: $0.00 $0.19 n/a
FD MCap / Gold Eq.: $179.92 $225.84 n/a
FD MCap / Silver Eq.: $2.14 $2.80 n/a
FD MCap / Per Metal
as % Spot Price:		 10.62% 11.51% n/a
Measured &
Indicated		 10/08/2022
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.): 6.50M 6.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 5.40M 5.40M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $509.76M $1,411.02M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $509.76M $1,411.02M n/a
Max Profit / Current MCap: 0.787 1.736 n/a
Max Profit Per Share (Gold): $0.74 $2.05 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.74 $2.05 n/a
Total Free Profit Per Share: $0.00 $0.87 n/a
FD MCap / Gold Eq.: $119.95 $150.56 n/a
FD MCap / Silver Eq.: $1.42 $1.87 n/a
FD MCap / Per Metal
as % Spot Price:		 7.08% 7.68% n/a

Reserves &
Resources		 10/08/2022
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.): 7.00M 7.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 5.63M 5.63M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $531.00M $1,469.81M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $531.00M $1,469.81M n/a
Max Profit / Current MCap: 0.820 1.808 n/a
Max Profit Per Share (Gold): $0.77 $2.13 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.77 $2.13 n/a
Total Free Profit Per Share: $0.00 $0.95 n/a
FD MCap / Gold Eq.: $115.15 $144.54 n/a
FD MCap / Silver Eq.: $1.37 $1.79 n/a
FD MCap / Per Metal
as % Spot Price:		 6.80% 7.37% n/a

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.     ×