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
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.
Quick Links
Login to access
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:
0.3Producer: Elite Quality
0.3Producer: 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
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
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
07/07/2022 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)
Defaults
Defaults
07/07/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
USD 1.0000
USD 1.0000
06/05/2023
Spot Gold:
$1,838.00
$1,944.10
06/05/2023
Spot Silver:
$21.56
$23.48
06/05/2023
Gold:Silver Ratio:
85.25
82.80
06/05/2023
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: