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

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 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 ~$1164.41M which is a rise of roughly 61% over the last six months. As of 10/08/2023 they have ~$400M debt and ~$174M cash. They have 684M 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 10/08/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
MCap (FD): $723.45M $1,164.41M 10/08/2023 $440.96M
Total Assets: $2,293.00M $2,293.00M 10/08/2023 $0.00M
Total Liabilities: $1,295.00M $1,295.00M 10/08/2023 $0.00M
Current Assets: $471.00M $471.00M 10/08/2023 $0.00M
Current Liabilities: $168.00M $168.00M 10/08/2023 $0.00M
Total Debt: $400.00M $400.00M 10/08/2023 $0.00M
Cash: $174.00M $174.00M 10/08/2023 $0.00M
Enterprise Value: $949.45M $1,390.41M 01/22/2014 $440.96M
Cash Flow: $40.52M $185.08M never $144.56M
Cash Flow Multiple: 17.85 6.29 never -11.56
Net Debt to
Cash Flow Ratio:
5.58 1.22 never -4.36
Finance within 1 year: 10/08/2023 n/a
Misc 10/08/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 684,000,000 684,000,000 10/08/2023 0
Shares (FD): 689,000,000 689,000,000 10/08/2023 0
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 10/08/2023 n/a
Production (Gold Eq Oz.): (guess) 
400,000
(guess) 
400,000
10/08/2023 0
Production (Silver Eq Oz.): (guess) 
33,875,572
(guess) 
35,746,365
10/08/2023 1,870,793
Initial CapEx (Outstanding): n/a n/a 10/08/2023 n/a
Funding Option: n/a n/a 10/08/2023 n/a
Documentation: none PRODUCER 03/24/2024 n/a
Future MCap Modifier: 0.2
Producer: Growth Potential
0.2
Producer: Growth Potential
04/24/2023 0
Cash Flow Multiplier: 10 10 10/08/2023 0.00

Resource Data

GOLD 10/08/2023
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 4.00M 4.00M 10/08/2023 0.00M
Measured & Indicated: 6.50M 6.50M 10/08/2023 0.00M
Inferred: 0.50M 0.50M 10/08/2023 0.00M
Reserves & Resources: 7.00M 7.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 3.60M 3.60M 10/08/2023 0.00M
Measured & Indicated: 5.40M 5.40M 10/08/2023 0.00M
Inferred: 0.23M 0.23M 10/08/2023 0.00M
Reserves & Resources: 5.63M 5.63M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
400,000oz.
(guess) 
400,000oz.
10/08/2023 0oz.
Cash Cost: $1,100 $1,100 10/08/2023 $0.00
Extra Operating Cost: $650 $650 10/08/2023 $0.00
G
R
A
D
E
Underground (Avg): 1.00 g/t 3.00 g/t 03/24/2024 2.00 g/t
Open Pit (Avg): n/a 0.70 g/t 03/24/2024 0.70 g/t
Recovery Rate: (CG)  90.00% (CG)  90.00% 03/24/2024 0.00%
F
U
T
U
R
E
Proven & Probable: 6.00M 6.00M 10/08/2023 0.00M
Annual Production: 400,000oz. 400,000oz. 10/08/2023 0oz.
Cash Cost: $1,100 $1,100 10/08/2023 $0
Extra Operating Cost: $600 $600 10/08/2023 $0
SILVER 10/08/2023
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 10/08/2023 0.00M
Measured & Indicated: n/a n/a 10/08/2023 0.00M
Inferred: n/a n/a 10/08/2023 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 10/08/2023 0.00M
Measured & Indicated: n/a n/a 10/08/2023 0.00M
Inferred: n/a n/a 10/08/2023 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 10/08/2023 $0.00
Extra Operating Cost: n/a n/a 10/08/2023 $0.00
G
R
A
D
E
Underground (Avg): n/a n/a 10/08/2023 n/a
Open Pit (Avg): n/a n/a 10/08/2023 n/a
Recovery Rate: n/a n/a 10/08/2023 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 10/08/2023 0.00M
Annual Production: n/a n/a 10/08/2023 n/a
Cash Cost: n/a n/a 10/08/2023 n/a
Extra Operating Cost: n/a n/a 10/08/2023 n/a

Property

Last Analysis Data  (10/08/2023)
Stage Name Owned Au Ag Cu Notes
Prod New Afton 100% n/a
Prod Rainy River 100% show
4M oz deposit.
250k production /yr
Total Land Package Size (ha): 15,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Prod New Afton 100% n/a
Prod Rainy River 100% show
4M oz deposit.
250k production /yr
Total Land Package Size (ha): 15,000  

Profitability (by resource)

Proven &
Probable
10/08/2023
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.): 4.00M 4.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 18.71M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.60M 3.60M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 16.84M
Maximum Profit (Gold): $364.68M $1,665.72M n/a $1,301.04M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $364.68M $1,665.72M n/a $1,301.04M
Max Profit / Current MCap: 0.504 1.431 n/a 0.926
Max Profit Per Share (Gold): $0.53 $2.42 n/a $1.89
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.53 $2.42 n/a $1.89
Total Free Profit Per Share: $0.00 $0.73 n/a $0.73
FD MCap / Gold Eq.: $200.96 $323.45 n/a $122.49
FD MCap / Silver Eq.: $2.37 $3.62 n/a $1.25
FD MCap / Per Metal
as % Spot Price:
10.85% 14.62% n/a 3.76%
Measured &
Indicated
10/08/2023
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.): 6.50M 6.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 30.40M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 5.40M 5.40M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 25.26M
Maximum Profit (Gold): $547.02M $2,498.58M n/a $1,951.56M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $547.02M $2,498.58M n/a $1,951.56M
Max Profit / Current MCap: 0.756 2.146 n/a 1.390
Max Profit Per Share (Gold): $0.79 $3.63 n/a $2.83
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.79 $3.63 n/a $2.83
Total Free Profit Per Share: $0.00 $1.94 n/a $1.94
FD MCap / Gold Eq.: $133.97 $215.63 n/a $81.66
FD MCap / Silver Eq.: $1.58 $2.41 n/a $0.83
FD MCap / Per Metal
as % Spot Price:
7.24% 9.75% n/a 2.51%

Reserves &
Resources
10/08/2023
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.): 7.00M 7.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 32.74M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 5.63M 5.63M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 26.31M
Maximum Profit (Gold): $569.81M $2,602.69M n/a $2,032.88M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $569.81M $2,602.69M n/a $2,032.88M
Max Profit / Current MCap: 0.788 2.235 n/a 1.448
Max Profit Per Share (Gold): $0.83 $3.78 n/a $2.95
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.83 $3.78 n/a $2.95
Total Free Profit Per Share: $0.00 $2.09 n/a $2.09
FD MCap / Gold Eq.: $128.61 $207.01 n/a $78.39
FD MCap / Silver Eq.: $1.52 $2.32 n/a $0.80
FD MCap / Per Metal
as % Spot Price:
6.95% 9.36% n/a 2.41%

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.     ×