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

Newcrest Mining Ltd

www: www.newcrest.com.au   email: corporateaffairs@newcrest.com.au
Category: Major
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
ASX:NCM AUD
OTCMKTS:NCMGF USD

Description

Newcrest Mining Ltd are a gold focused major with nine producing mines in Australia, Cote d'Ivoire, Indonesia and Papua New Guinea, nine mines in development in Australia, Canada, Fiji and Papua New Guinea and one exploration property. Currently they produce roughly 2.0Moz. of gold per year. They have approximately 110Moz. of gold in the reserves and resources category of which 100Moz. are in the measured and indicated category. They have a market capitalisation of ~$15979.7M which is a rise of roughly 32% over the last eleven months. As of 07/07/2022 they have ~$1,635M debt and ~$1801M cash. They have 893M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 07/07/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $12,131.75M $15,979.70M 07/07/2022
Total Assets: $11,500.00M $11,500.00M 07/07/2022
Total Liabilities: $3,900.00M $3,900.00M 07/07/2022
Current Assets: $1,800.00M $1,800.00M 07/07/2022
Current Liabilities: $600.00M $600.00M 07/07/2022
Total Debt: $1,635.00M $1,635.00M 07/07/2022
Cash: $1,801.00M $1,801.00M 07/07/2022
Enterprise Value: $11,965.75M $15,813.70M 02/11/2471
Cash Flow: $1,076.00M $1,288.20M never
Cash Flow Multiple: 11.27 12.40 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 07/07/2022
Misc 07/07/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 893,000,000 893,000,000 07/07/2022
Shares (FD): 896,000,000 896,000,000 07/07/2022
Insider Ownership: n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 07/07/2022
Production (Gold Eq Oz.): (guess) 
2,000,000		 (guess) 
2,000,000		 07/07/2022
Production (Silver Eq Oz.): (guess) 
170,500,928		 (guess) 
165,596,252		 07/07/2022
Initial CapEx (Outstanding): n/a n/a 07/07/2022
Funding Option: n/a n/a 07/07/2022
Documentation: none PRODUCER 04/17/2023
Future MCap Modifier: 0.3
Producer: Elite Quality
 0.3
Producer: Elite Quality
 04/24/2023
Cash Flow Multiplier: 5 15 04/16/2023

Resource Data

GOLD 07/07/2022
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 52.00M 52.00M 07/07/2022
Measured & Indicated: 100.00M 100.00M 07/07/2022
Inferred: 10.00M 10.00M 07/07/2022
Reserves & Resources: 110.00M 110.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 41.60M 41.60M 07/07/2022
Measured & Indicated: 72.32M 72.32M 07/07/2022
Inferred: 4.00M 4.00M 07/07/2022
Reserves & Resources: 76.32M 76.32M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
2,000,000oz.		 (guess) 
2,000,000oz.		 07/07/2022
Cash Cost: $700 $700 07/07/2022
Extra Operating Cost: $600 $600 07/07/2022
Average Grade: 1.00 g/t 1.00 g/t 07/07/2022
Recovery Rate: (CG)  80.00% (CG)  80.00% 04/17/2023
F
U
T
U
R
E		 Proven & Probable: 75.00M 70.00M 04/16/2023
Annual Production: 2,500,000oz. 2,500,000oz. 07/07/2022
Cash Cost: $750 $850 04/16/2023
Extra Operating Cost: $550 $550 07/07/2022
SILVER 07/07/2022
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 07/07/2022
Measured & Indicated: n/a n/a 07/07/2022
Inferred: n/a n/a 07/07/2022
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 07/07/2022
Measured & Indicated: n/a n/a 07/07/2022
Inferred: n/a n/a 07/07/2022
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 07/07/2022
Extra Operating Cost: n/a n/a 07/07/2022
Average Grade: n/a n/a 07/07/2022
Recovery Rate: n/a n/a 07/07/2022
F
U
T
U
R
E		 Proven & Probable: n/a n/a 07/07/2022
Annual Production: n/a n/a 07/07/2022
Cash Cost: n/a n/a 07/07/2022
Extra Operating Cost: n/a n/a 07/07/2022

Property

Last Analysis Data  (07/07/2022)
Stage Name Owned Au Ag Cu Notes
Prod Cracow 70% n/a
Prod Main Dome Open Pit 100% n/a
Prod Mt Rawdon 100% n/a
Prod Ridgeway Underground 100% n/a
Prod Telfer Underground 100% n/a
Prod West Dome Open Pit 100% n/a
Dev Cadia East Underground 100% n/a
Dev Cadia Valley Silver 100% n/a
Dev Marsden 100% n/a
Dev OCallaghans 100% n/a
Dev Other 100% n/a
Dev Brucejack 100% show
Production scheduled for 2017 at 400,000 oz for 20+ years.
Exp Snowfield 100% show
Long term project, but very large.
Prod Bonikro 90% n/a
Dev Namosi 69% n/a
Prod Gosowong 82% n/a
Prod Lihir Island 100% n/a
Dev Hidden Valley-Kaveroi 50% n/a
Dev Wafi-Golpu-Nambonga 50% n/a
Total Land Package Size (ha): 91,250  
Current Data
Stage Name Owned Au Ag Cu Notes
Prod Cracow 70% n/a
Prod Main Dome Open Pit 100% n/a
Prod Mt Rawdon 100% n/a
Prod Ridgeway Underground 100% n/a
Prod Telfer Underground 100% n/a
Prod West Dome Open Pit 100% n/a
Dev Cadia East Underground 100% n/a
Dev Cadia Valley Silver 100% n/a
Dev Marsden 100% n/a
Dev OCallaghans 100% n/a
Dev Other 100% n/a
Dev Brucejack 100% show
Production scheduled for 2017 at 400,000 oz for 20+ years.
Exp Snowfield 100% show
Long term project, but very large.
Prod Bonikro 90% n/a
Dev Namosi 69% n/a
Prod Gosowong 82% n/a
Prod Lihir Island 100% n/a
Dev Hidden Valley-Kaveroi 50% n/a
Dev Wafi-Golpu-Nambonga 50% n/a
Total Land Package Size (ha): 91,250  

Profitability (by resource)

Proven &
Probable		 07/07/2022
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.): 52.00M 52.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 41.60M 41.60M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $22,380.80M $26,794.56M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $22,380.80M $26,794.56M n/a
Max Profit / Current MCap: 1.845 1.677 n/a
Max Profit Per Share (Gold): $24.98 $29.90 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $24.98 $29.90 n/a
Total Free Profit Per Share: $5.17 $2.95 n/a
FD MCap / Gold Eq.: $291.63 $384.13 n/a
FD MCap / Silver Eq.: $3.42 $4.64 n/a
FD MCap / Per Metal
as % Spot Price:		 15.87% 19.76% n/a
Measured &
Indicated		 07/07/2022
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.): 100.00M 100.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 72.32M 72.32M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $38,908.16M $46,581.31M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $38,908.16M $46,581.31M n/a
Max Profit / Current MCap: 3.207 2.915 n/a
Max Profit Per Share (Gold): $43.42 $51.99 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $43.42 $51.99 n/a
Total Free Profit Per Share: $23.61 $25.04 n/a
FD MCap / Gold Eq.: $167.75 $220.96 n/a
FD MCap / Silver Eq.: $1.97 $2.67 n/a
FD MCap / Per Metal
as % Spot Price:		 9.13% 11.37% n/a

Reserves &
Resources		 07/07/2022
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.): 110.00M 110.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 76.32M 76.32M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $41,060.16M $49,157.71M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $41,060.16M $49,157.71M n/a
Max Profit / Current MCap: 3.385 3.076 n/a
Max Profit Per Share (Gold): $45.83 $54.86 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $45.83 $54.86 n/a
Total Free Profit Per Share: $26.02 $27.91 n/a
FD MCap / Gold Eq.: $158.96 $209.38 n/a
FD MCap / Silver Eq.: $1.86 $2.53 n/a
FD MCap / Per Metal
as % Spot Price:		 8.65% 10.77% 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.     ×