Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 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
Calculated with 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 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 ~$7020.72M which is a rise of roughly 27% over the last two months. 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
Item Value Value Updated
MCap (FD): $5,548.12M $7,020.72M 10/18/2025
MCap (OS): $5,513.27M $6,976.62M 10/18/2025
Total Assets: $2,500.00M $2,500.00M 10/18/2025
Total Liabilities: $1,400.00M $1,100.00M 10/29/2025
Current Assets: $331.00M $200.00M 10/29/2025
Current Liabilities: $221.00M $221.00M 10/18/2025
Total Debt: $800.00M $550.00M 10/29/2025
Cash: $226.00M $123.00M 10/29/2025
Debt (Net): $574.00M $427.00M
Enterprise Value: $6,122.12M $7,447.72M 01/04/2206
Cash Flow: $1,161.68M $1,207.28M never
Cash Flow Multiple: 4.78 5.82 never
Net Debt to
Cash Flow Ratio:		 0.49 0.35 never
Finance within 1 year: 10/18/2025
Misc 10/18/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 791,000,000 791,000,000 10/18/2025
Shares (FD): 796,000,000 796,000,000 10/18/2025
Insider Ownership: n/a n/a 10/18/2025
Dividend (Annual): n/a n/a 10/29/2025
Company Type: Mostly Gold Mostly Gold never
Group: Producer Producer never
Production ETA: n/a n/a 10/18/2025
Production (Gold Eq Oz.): (guess) 
450,000		 (guess) 
450,000		 10/18/2025
Production (Silver Eq Oz.): (guess) 
37,263,699		 (guess) 
29,105,575		 10/18/2025
Development Phase: Producer (Single Mine) Producer (Single Mine) 10/18/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 25
Producer: Quality
 25
Producer: Quality
 10/18/2025
Cash Flow Multiple: 17 17 10/18/2025

Resource Data

GOLD 10/18/2025
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 10/18/2025
Measured & Indicated: 5.30M 5.30M 10/18/2025
Inferred: 0.20M 0.20M 10/18/2025
Reserves & Resources: 5.50M 5.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 2.88M 2.88M 10/18/2025
Measured & Indicated: 4.39M 4.39M 10/18/2025
Inferred: 0.09M 0.09M 10/18/2025
Reserves & Resources: 4.48M 4.48M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
450,000oz.		 (guess) 
450,000oz.		 10/18/2025
Cash Cost: $900 $900 10/18/2025
Extra Operating Cost: $750 $750 10/18/2025
Total: $1,650 $1,650 10/18/2025
Margin (Free Cash Flow): $2,582 (61%) $2,683 (62%)
MCap / Production (AuEq): $12,329.16 $15,601.60
EV / Production (AuEq): $13,604.71 $16,550.49
G
R
A
D
E		 Underground (Avg): 3.00 g/t 3.00 g/t 10/18/2025
Open Pit (Avg): n/a 0.70 g/t 10/18/2025
Recovery Rate: (CG)  90.00% (CG)  90.00% 10/29/2025
F
U
T
U
R
E		 Proven & Probable: 5.00M 5.00M 10/18/2025
Annual Production: 425,000oz. 425,000oz. 10/18/2025
Cash Cost: $1,000 $1,000 10/18/2025
Extra Operating Cost: $750 $750 10/18/2025
SILVER 10/18/2025
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 10/18/2025
Measured & Indicated: n/a n/a 10/18/2025
Inferred: n/a n/a 10/18/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 10/18/2025
Measured & Indicated: n/a n/a 10/18/2025
Inferred: n/a n/a 10/18/2025
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 10/18/2025
Extra Operating Cost: n/a n/a 10/18/2025
Total: n/a n/a 10/18/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): $148.89 $241.22
EV / Production (AgEq): $164.29 $255.89
G
R
A
D
E		 Underground (Avg): n/a n/a 10/18/2025
Open Pit (Avg): n/a n/a 10/18/2025
Recovery Rate: n/a n/a 10/18/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 10/18/2025
Annual Production: n/a n/a 10/18/2025
Cash Cost: n/a n/a 10/18/2025
Extra Operating Cost: n/a n/a 10/18/2025

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
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): $7,434.72M $7,726.61M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $7,434.72M $7,726.61M n/a
Max Profit / Current MCap: 1.340 1.101 n/a
Max Profit Per Share (Gold): $9.34 $9.71 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $9.34 $9.71 n/a
Total Free Profit Per Share: $2.37 $0.89 n/a
FD MCap / Gold Eq.: $1,926.43 $2,437.75 n/a
FD MCap / Silver Eq.: $23.26 $37.69 n/a
FD MCap / Per Metal
as % Spot Price:		 45.53% 56.26% n/a
EV / Gold Eq.: $2,125.74 $2,586.01 n/a
EV / Silver Eq.: $25.67 $39.98 n/a
EV / Per Metal
as % Spot Price:		 50.24% 59.68% n/a
Measured &
Indicated		 10/18/2025
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): $11,337.95M $11,783.08M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $11,337.95M $11,783.08M n/a
Max Profit / Current MCap: 2.044 1.678 n/a
Max Profit Per Share (Gold): $14.24 $14.80 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $14.24 $14.80 n/a
Total Free Profit Per Share: $7.27 $5.98 n/a
FD MCap / Gold Eq.: $1,263.23 $1,598.52 n/a
FD MCap / Silver Eq.: $15.25 $24.71 n/a
FD MCap / Per Metal
as % Spot Price:		 29.85% 36.89% n/a
EV / Gold Eq.: $1,393.93 $1,695.75 n/a
EV / Silver Eq.: $16.83 $26.22 n/a
EV / Per Metal
as % Spot Price:		 32.94% 39.14% n/a

Reserves &
Resources		 10/18/2025
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): $11,570.28M $12,024.53M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $11,570.28M $12,024.53M n/a
Max Profit / Current MCap: 2.085 1.713 n/a
Max Profit Per Share (Gold): $14.54 $15.11 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $14.54 $15.11 n/a
Total Free Profit Per Share: $7.57 $6.29 n/a
FD MCap / Gold Eq.: $1,237.87 $1,566.43 n/a
FD MCap / Silver Eq.: $14.95 $24.22 n/a
FD MCap / Per Metal
as % Spot Price:		 29.25% 36.15% n/a
EV / Gold Eq.: $1,365.93 $1,661.70 n/a
EV / Silver Eq.: $16.50 $25.69 n/a
EV / Per Metal
as % Spot Price:		 32.28% 38.35% 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.     ×