Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

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

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 2.1Moz. 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 ~$14302.49M which is a fall of roughly 10% over the last ten months. As of 07/24/2021 they have ~$2,000M debt and ~$1701M cash. They have 817M 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 07/24/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $15,829.45M $14,302.49M 07/24/2021 $-1,526.96M
Total Assets: $11,500.00M $11,500.00M 07/24/2021 $0.00M
Total Liabilities: $3,900.00M $3,900.00M 07/24/2021 $0.00M
Current Assets: $1,800.00M $1,800.00M 07/24/2021 $0.00M
Current Liabilities: $600.00M $600.00M 07/24/2021 $0.00M
Total Debt: $2,000.00M $2,000.00M 07/24/2021 $0.00M
Cash: $1,701.00M $1,701.00M 07/24/2021 $0.00M
Enterprise Value: $16,128.45M $14,601.49M 09/13/2432 $-1,526.96M
Cash Flow: $958.15M $984.02M never $25.87M
Cash Flow Multiple: 16.52 14.53 never -1.99
Net Debt to
Cash Flow Ratio:
0.31 0.30 never -0.01
Finance within 1 year: 07/24/2021 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 07/24/2021 0.00%
Misc 07/24/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 817,000,000 817,000,000 07/24/2021 0
Shares (FD): 820,000,000 820,000,000 07/24/2021 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 07/24/2021 n/a
Production (Gold Eq Oz.): (guess) 
2,100,000
(guess) 
2,100,000
07/24/2021 0
Production (Silver Eq Oz.): (guess) 
150,328,963
(guess) 
176,152,144
07/24/2021 25,823,181
Initial CapEx (Outstanding): n/a n/a 07/24/2021 n/a
Funding Option: n/a n/a 07/24/2021 n/a
Documentation: none PRODUCER 07/24/2021 n/a
Value Adjustment: 40% 40% never 0%

Resource Data

GOLD 07/24/2021
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 52.00M 52.00M 07/24/2021 0.00M
Measured & Indicated: 100.00M 100.00M 07/24/2021 0.00M
Inferred: 10.00M 10.00M 07/24/2021 0.00M
Reserves & Resources: 110.00M 110.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 41.60M 41.60M 07/24/2021 0.00M
Measured & Indicated: 72.32M 72.32M 07/24/2021 0.00M
Inferred: 4.00M 4.00M 07/24/2021 0.00M
Reserves & Resources: 76.32M 76.32M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
2,100,000oz.
(guess) 
2,100,000oz.
07/24/2021 0oz.
Cash Cost: $700 $700 07/24/2021 $0.00
Extra Operating Cost: $450 $450 07/24/2021 $0.00
Average Grade: 1.00 g/t 1.00 g/t 07/24/2021 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 07/24/2021 0.00%
F
U
T
U
R
E
Proven & Probable: 75.00M 75.00M 07/24/2021 0.00M
Annual Production: 2,500,000oz. 2,500,000oz. 07/24/2021 0oz.
Cash Cost: $750 $750 07/24/2021 $0
Extra Operating Cost: $450 $450 07/24/2021 $0
SILVER 07/24/2021
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 07/24/2021 0.00M
Measured & Indicated: n/a n/a 07/24/2021 0.00M
Inferred: n/a n/a 07/24/2021 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 07/24/2021 0.00M
Measured & Indicated: n/a n/a 07/24/2021 0.00M
Inferred: n/a n/a 07/24/2021 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 07/24/2021 $0.00
Extra Operating Cost: n/a n/a 07/24/2021 $0.00
Average Grade: n/a n/a 07/24/2021 n/a
Recovery Rate: n/a n/a 07/24/2021 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 07/24/2021 0.00M
Annual Production: n/a n/a 07/24/2021 n/a
Cash Cost: n/a n/a 07/24/2021 n/a
Extra Operating Cost: n/a n/a 07/24/2021 n/a

Property

Last Analysis Data  (07/24/2021)
Stage Location Name Owned Type Au Ag Cu
Production Cracow, Australia Cracow 70% n/a
Production Port Hedland, Australia Main Dome Open Pit 100% n/a
Production Australia Mt Rawdon 100% n/a
Production Orange, Australia Ridgeway Underground 100% n/a
Production Port Hedland, Australia Telfer Underground 100% n/a
Production Port Hedland, Australia West Dome Open Pit 100% n/a
Development Orange, Australia Cadia East Underground 100% n/a
Development Australia Cadia Valley Silver 100% n/a
Development Cowal, Australia Marsden 100% n/a
Development Port Hedland, Australia OCallaghans 100% n/a
Development Australia Other 100% n/a
Production Cote D'ivoire, Cote d'Ivoire Bonikro 90% n/a
Development Suva, Fiji Namosi 69% n/a
Production Halmahera Island, Indonesia Gosowong 82% n/a
Production Papua New Guinea Lihir Island 100% Open Pit
Development Papua New Guinea Hidden Valley-Kaveroi 50% n/a
Development Papua New Guinea Wafi-Golpu-Nambonga 50% n/a
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Cracow, Australia Cracow 70% n/a n/a n/a
Production Port Hedland, Australia Main Dome Open Pit 100% n/a n/a n/a
Production Australia Mt Rawdon 100% n/a n/a n/a
Production Orange, Australia Ridgeway Underground 100% n/a n/a n/a
Production Port Hedland, Australia Telfer Underground 100% n/a n/a n/a
Production Port Hedland, Australia West Dome Open Pit 100% n/a n/a n/a
Development Orange, Australia Cadia East Underground 100% n/a n/a n/a
Development Australia Cadia Valley Silver 100% n/a n/a n/a
Development Cowal, Australia Marsden 100% n/a n/a n/a
Development Port Hedland, Australia OCallaghans 100% n/a n/a n/a
Development Australia Other 100% n/a n/a n/a
Development British Columbia, Canada Brucejack 100% 90,000 Both show
Production scheduled for 2017 at 400,000 oz for 20+ years.
Exploration British Columbia, Canada Snowfield 100% 1,250 Open Pit show
Long term project, but very large.
Production Cote D'ivoire, Cote d'Ivoire Bonikro 90% n/a n/a n/a
Development Suva, Fiji Namosi 69% n/a n/a n/a
Production Halmahera Island, Indonesia Gosowong 82% n/a n/a n/a
Production Papua New Guinea Lihir Island 100% n/a Open Pit n/a
Development Papua New Guinea Hidden Valley-Kaveroi 50% n/a n/a n/a
Development Papua New Guinea Wafi-Golpu-Nambonga 50% n/a n/a n/a
Total Land Package Size (ha): 91,250  

Profitability (by resource)

Proven &
Probable
07/24/2021
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.): 52.00M 52.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 639.43M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 41.60M 41.60M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 511.54M
Maximum Profit (Gold): $26,572.58M $27,290.10M n/a $717.52M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $26,572.58M $27,290.10M n/a $717.52M
Max Profit / Current MCap: 1.679 1.908 n/a 0.229
Max Profit Per Share (Gold): $32.41 $33.28 n/a $0.88
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $32.41 $33.28 n/a $0.88
Total Free Profit Per Share: $6.23 $8.43 n/a $2.20
FD Mkt. Cap / Gold Eq.: $380.52 $343.81 n/a $-36.71
FD Mkt. Cap / Silver Eq.: $5.32 $4.10 n/a $-1.22
FD Mkt. Cap / Per Metal
as % Spot Price:
21.12% 18.90% n/a -2.22%
Measured &
Indicated
07/24/2021
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.): 100.00M 100.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 1,229.68M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 72.32M 72.32M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 889.30M
Maximum Profit (Gold): $46,195.41M $47,442.79M n/a $1,247.38M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $46,195.41M $47,442.79M n/a $1,247.38M
Max Profit / Current MCap: 2.918 3.317 n/a 0.399
Max Profit Per Share (Gold): $56.34 $57.86 n/a $1.52
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $56.34 $57.86 n/a $1.52
Total Free Profit Per Share: $30.16 $33.01 n/a $2.85
FD Mkt. Cap / Gold Eq.: $218.88 $197.77 n/a $-21.11
FD Mkt. Cap / Silver Eq.: $3.06 $2.36 n/a $-0.70
FD Mkt. Cap / Per Metal
as % Spot Price:
12.15% 10.87% n/a -1.28%

Reserves &
Resources
07/24/2021
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.): 110.00M 110.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 1,352.64M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 76.32M 76.32M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 938.49M
Maximum Profit (Gold): $48,750.47M $50,066.84M n/a $1,316.37M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $48,750.47M $50,066.84M n/a $1,316.37M
Max Profit / Current MCap: 3.080 3.501 n/a 0.421
Max Profit Per Share (Gold): $59.45 $61.06 n/a $1.61
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $59.45 $61.06 n/a $1.61
Total Free Profit Per Share: $33.28 $36.21 n/a $2.93
FD Mkt. Cap / Gold Eq.: $207.41 $187.40 n/a $-20.01
FD Mkt. Cap / Silver Eq.: $2.90 $2.23 n/a $-0.66
FD Mkt. Cap / Per Metal
as % Spot Price:
11.51% 10.30% n/a -1.21%

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.     ×