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 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.
Quick Links
Login to access
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:
0.2Producer: Growth Potential
0.2Producer: 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
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
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
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
10/08/2022 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)
Defaults
Defaults
10/08/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Spot Gold:
$1,694.40
$1,961.30
06/09/2023
Spot Silver:
$20.11
$24.34
06/09/2023
Gold:Silver Ratio:
84.26
80.58
06/09/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
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: