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: Major
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 major with two producing mines in Canada. Currently they produce roughly 450koz. 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 ~$5412.8M which is a fall of roughly 2% over the last three weeks. As of 10/29/2025 they have ~$550M debt and ~$123M cash. They have 791M 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 10/18/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $5,548.12M $5,412.80M 10/18/2025 $-135.32M
MCap (OS): $5,513.27M $5,378.80M 10/18/2025 $-134.47M
Total Assets: $2,500.00M $2,500.00M 10/18/2025 $0.00M
Total Liabilities: $1,400.00M $1,100.00M 10/29/2025 $-300.00M
Current Assets: $331.00M $200.00M 10/29/2025 $-131.00M
Current Liabilities: $221.00M $221.00M 10/18/2025 $0.00M
Total Debt: $800.00M $550.00M 10/29/2025 $-250.00M
Cash: $226.00M $123.00M 10/29/2025 $-103.00M
Debt (Net): $574.00M $427.00M $-147.00M
Enterprise Value: $6,122.12M $5,839.80M 01/21/2155 $-282.32M
Cash Flow: $1,161.68M $1,046.26M never $-115.42M
Cash Flow Multiple: 4.78 5.17 never 0.40
Net Debt to
Cash Flow Ratio:		 0.49 0.41 never -0.09
Finance within 1 year: 10/18/2025 n/a
Misc 10/18/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 791,000,000 791,000,000 10/18/2025 0
Shares (FD): 796,000,000 796,000,000 10/18/2025 0
Insider Ownership: n/a n/a 10/18/2025 n/a
Dividend (Annual): n/a n/a 10/29/2025 n/a
Company Type: Mostly Gold Mostly Gold never n/a
Group: Producer Producer never n/a
Production ETA: n/a n/a 10/18/2025 n/a
Production (Gold Eq Oz.): (guess) 
450,000		 (guess) 
450,000		 10/18/2025 0
Production (Silver Eq Oz.): (guess) 
37,263,699		 (guess) 
37,642,235		 10/18/2025 378,536
Development Phase: Producer (Single Mine) Producer (Single Mine) 10/18/2025 n/a
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 25
Producer: Quality
 25
Producer: Quality
 10/18/2025 0
Cash Flow Multiple: 17 17 10/18/2025 0.00

Resource Data

GOLD 10/18/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 3.20M 3.20M 10/18/2025 0.00M
Measured & Indicated: 5.30M 5.30M 10/18/2025 0.00M
Inferred: 0.20M 0.20M 10/18/2025 0.00M
Reserves & Resources: 5.50M 5.50M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 2.88M 2.88M 10/18/2025 0.00M
Measured & Indicated: 4.39M 4.39M 10/18/2025 0.00M
Inferred: 0.09M 0.09M 10/18/2025 0.00M
Reserves & Resources: 4.48M 4.48M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
450,000oz.		 (guess) 
450,000oz.		 10/18/2025 0oz.
Cash Cost: $900 $900 10/18/2025 $0.00
Extra Operating Cost: $750 $750 10/18/2025 $0.00
Total: $1,650 $1,650 10/18/2025 $0.00
Margin (Free Cash Flow): $2,582 (61%) $2,325 (58%) $-256.48
MCap / Production (AuEq): $12,329.16 $12,028.44 $-300.71
EV / Production (AuEq): $13,604.71 $12,977.33 $-627.38
G
R
A
D
E		 Underground (Avg): 3.00 g/t 3.00 g/t 10/18/2025 n/a
Open Pit (Avg): n/a 0.70 g/t 10/18/2025 0.70 g/t
Recovery Rate: (CG)  90.00% (CG)  90.00% 10/29/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 5.00M 5.00M 10/18/2025 0.00M
Annual Production: 425,000oz. 425,000oz. 10/18/2025 0oz.
Cash Cost: $1,000 $1,000 10/18/2025 $0
Extra Operating Cost: $750 $750 10/18/2025 $0
SILVER 10/18/2025
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 10/18/2025 0.00M
Measured & Indicated: n/a n/a 10/18/2025 0.00M
Inferred: n/a n/a 10/18/2025 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 10/18/2025 0.00M
Measured & Indicated: n/a n/a 10/18/2025 0.00M
Inferred: n/a n/a 10/18/2025 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 10/18/2025 $0.00
Extra Operating Cost: n/a n/a 10/18/2025 $0.00
Total: n/a n/a 10/18/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AgEq): $148.89 $143.80 $-5.09
EV / Production (AgEq): $164.29 $155.14 $-9.15
G
R
A
D
E		 Underground (Avg): n/a n/a 10/18/2025 n/a
Open Pit (Avg): n/a n/a 10/18/2025 n/a
Recovery Rate: n/a n/a 10/18/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 10/18/2025 0.00M
Annual Production: n/a n/a 10/18/2025 n/a
Cash Cost: n/a n/a 10/18/2025 n/a
Extra Operating Cost: n/a n/a 10/18/2025 n/a

Property

Last Analysis Data  (10/18/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod New Afton
100 n/a
Prod Rainy River
100 show
3M oz deposit.
300k production /yr

Size: 15,000 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod New Afton
100 n/a
Prod Rainy River
100 show
3M oz deposit.
300k production /yr

Size: 15,000 ha

Profitability (by resource)

Proven &
Probable		 10/18/2025
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.): 3.20M 3.20M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 2.69M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.88M 2.88M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.42M
Maximum Profit (Gold): $7,434.72M $6,696.06M n/a $-738.66M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $7,434.72M $6,696.06M n/a $-738.66M
Max Profit / Current MCap: 1.340 1.237 n/a -0.103
Max Profit Per Share (Gold): $9.34 $8.41 n/a $-0.93
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $9.34 $8.41 n/a $-0.93
Total Free Profit Per Share: $2.37 $1.61 n/a $-0.76
FD MCap / Gold Eq.: $1,926.43 $1,879.44 n/a $-46.99
FD MCap / Silver Eq.: $23.26 $22.47 n/a $-0.80
FD MCap / Per Metal
as % Spot Price:		 45.53% 47.28% n/a 1.76%
EV / Gold Eq.: $2,125.74 $2,027.71 n/a $-98.03
EV / Silver Eq.: $25.67 $24.24 n/a $-1.43
EV / Per Metal
as % Spot Price:		 50.24% 51.01% n/a 0.78%
Measured &
Indicated		 10/18/2025
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.): 5.30M 5.30M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 4.46M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 4.39M 4.39M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 3.69M
Maximum Profit (Gold): $11,337.95M $10,211.49M n/a $-1,126.46M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $11,337.95M $10,211.49M n/a $-1,126.46M
Max Profit / Current MCap: 2.044 1.887 n/a -0.157
Max Profit Per Share (Gold): $14.24 $12.83 n/a $-1.42
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $14.24 $12.83 n/a $-1.42
Total Free Profit Per Share: $7.27 $6.03 n/a $-1.25
FD MCap / Gold Eq.: $1,263.23 $1,232.42 n/a $-30.81
FD MCap / Silver Eq.: $15.25 $14.73 n/a $-0.52
FD MCap / Per Metal
as % Spot Price:		 29.85% 31.00% n/a 1.15%
EV / Gold Eq.: $1,393.93 $1,329.64 n/a $-64.28
EV / Silver Eq.: $16.83 $15.90 n/a $-0.94
EV / Per Metal
as % Spot Price:		 32.94% 33.45% n/a 0.51%

Reserves &
Resources		 10/18/2025
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.): 5.50M 5.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 4.63M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 4.48M 4.48M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 3.77M
Maximum Profit (Gold): $11,570.28M $10,420.74M n/a $-1,149.54M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $11,570.28M $10,420.74M n/a $-1,149.54M
Max Profit / Current MCap: 2.085 1.925 n/a -0.160
Max Profit Per Share (Gold): $14.54 $13.09 n/a $-1.44
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $14.54 $13.09 n/a $-1.44
Total Free Profit Per Share: $7.57 $6.29 n/a $-1.27
FD MCap / Gold Eq.: $1,237.87 $1,207.68 n/a $-30.19
FD MCap / Silver Eq.: $14.95 $14.44 n/a $-0.51
FD MCap / Per Metal
as % Spot Price:		 29.25% 30.38% n/a 1.13%
EV / Gold Eq.: $1,365.93 $1,302.95 n/a $-62.99
EV / Silver Eq.: $16.50 $15.58 n/a $-0.92
EV / Per Metal
as % Spot Price:		 32.28% 32.78% n/a 0.50%

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.     ×