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 and eight mines in development in Australia, Fiji and Papua New Guinea. Currently they produce roughly 2.2Moz. 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 ~$17808.98M which is a fall of roughly 5% over the last three months. As of 07/16/2020 they have ~$1,994M debt and ~$1001M cash. They have 816M 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 07/16/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $18,813.76M $17,808.98M 07/16/2020 $-1,004.78M
Total Assets: $11,500.00M $11,500.00M 07/16/2020 $0.00M
Total Liabilities: $3,900.00M $3,900.00M 07/16/2020 $0.00M
Current Assets: $1,800.00M $1,800.00M 07/16/2020 $0.00M
Current Liabilities: $600.00M $600.00M 07/16/2020 $0.00M
Total Debt: $1,994.00M $1,994.00M 07/16/2020 $0.00M
Cash: $1,001.00M $1,001.00M 07/16/2020 $0.00M
Enterprise Value: $19,806.76M $18,801.98M 10/23/2565 $-1,004.78M
Cash Flow: $1,073.38M $1,238.78M never $165.40M
Cash Flow Multiple: 17.53 14.38 never -3.15
Net Debt to
Cash Flow Ratio:
0.93 0.80 never -0.12
Finance within 1 year: 07/16/2020 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 07/16/2020 0.00%
Misc 07/16/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 816,000,000 816,000,000 07/16/2020 0
Shares (FD): 819,000,000 819,000,000 07/16/2020 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 07/16/2020 n/a
Production (Gold Eq Oz.): (guess) 
2,200,000
(guess) 
2,200,000
07/16/2020 0
Production (Silver Eq Oz.): (guess) 
207,201,258
(guess) 
171,778,598
07/16/2020 -35,422,660
Initial CapEx (Outstanding): n/a n/a 07/16/2020 n/a
Funding Option: n/a n/a 07/16/2020 n/a
Documentation: none PRODUCER 07/16/2020 n/a
Value Adjustment: 40% 40% never 0%

Resource Data

GOLD 07/16/2020
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 07/16/2020 0.00M
Measured & Indicated: 100.00M 100.00M 07/16/2020 0.00M
Inferred: 10.00M 10.00M 07/16/2020 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 07/16/2020 0.00M
Measured & Indicated: 72.32M 72.32M 07/16/2020 0.00M
Inferred: 4.00M 4.00M 07/16/2020 0.00M
Reserves & Resources: 76.32M 76.32M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
2,200,000oz.
(guess) 
2,200,000oz.
07/16/2020 0oz.
Cash Cost: $650 $650 07/16/2020 $0.00
Extra Operating Cost: $450 $450 07/16/2020 $0.00
Average Grade: 1.00 g/t 1.00 g/t 07/16/2020 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 07/16/2020 0.00%
F
U
T
U
R
E
Proven & Probable: 75.00M 75.00M 07/16/2020 0.00M
Annual Production: 2,500,000oz. 2,500,000oz. 07/16/2020 0oz.
Cash Cost: $750 $750 07/16/2020 $0
Extra Operating Cost: $400 $400 07/16/2020 $0
SILVER 07/16/2020
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 07/16/2020 0.00M
Measured & Indicated: n/a n/a 07/16/2020 0.00M
Inferred: n/a n/a 07/16/2020 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 07/16/2020 0.00M
Measured & Indicated: n/a n/a 07/16/2020 0.00M
Inferred: n/a n/a 07/16/2020 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 07/16/2020 $0.00
Extra Operating Cost: n/a n/a 07/16/2020 $0.00
Average Grade: n/a n/a 07/16/2020 n/a
Recovery Rate: n/a n/a 07/16/2020 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 07/16/2020 0.00M
Annual Production: n/a n/a 07/16/2020 n/a
Cash Cost: n/a n/a 07/16/2020 n/a
Extra Operating Cost: n/a n/a 07/16/2020 n/a

Property

Last Analysis Data  (07/16/2020)
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 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

Profitability (by resource)

Proven &
Probable
07/16/2020
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 -837.26M
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 -669.81M
Maximum Profit (Gold): $28,415.30M $32,793.78M n/a $4,378.48M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $28,415.30M $32,793.78M n/a $4,378.48M
Max Profit / Current MCap: 1.510 1.841 n/a 0.331
Max Profit Per Share (Gold): $34.70 $40.04 n/a $5.35
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $34.70 $40.04 n/a $5.35
Total Free Profit Per Share: $1.90 $9.53 n/a $7.64
FD Mkt. Cap / Gold Eq.: $452.25 $428.10 n/a $-24.15
FD Mkt. Cap / Silver Eq.: $4.80 $5.48 n/a $0.68
FD Mkt. Cap / Per Metal
as % Spot Price:
25.17% 22.48% n/a -2.69%
Measured &
Indicated
07/16/2020
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 -1,610.12M
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 -1,164.44M
Maximum Profit (Gold): $49,398.90M $57,010.72M n/a $7,611.82M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $49,398.90M $57,010.72M n/a $7,611.82M
Max Profit / Current MCap: 2.626 3.201 n/a 0.576
Max Profit Per Share (Gold): $60.32 $69.61 n/a $9.29
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $60.32 $69.61 n/a $9.29
Total Free Profit Per Share: $27.52 $39.10 n/a $11.58
FD Mkt. Cap / Gold Eq.: $260.15 $246.25 n/a $-13.89
FD Mkt. Cap / Silver Eq.: $2.76 $3.15 n/a $0.39
FD Mkt. Cap / Per Metal
as % Spot Price:
14.48% 12.93% n/a -1.55%

Reserves &
Resources
07/16/2020
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 -1,771.13M
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 -1,228.84M
Maximum Profit (Gold): $52,131.14M $60,163.97M n/a $8,032.83M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $52,131.14M $60,163.97M n/a $8,032.83M
Max Profit / Current MCap: 2.771 3.378 n/a 0.607
Max Profit Per Share (Gold): $63.65 $73.46 n/a $9.81
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $63.65 $73.46 n/a $9.81
Total Free Profit Per Share: $30.85 $42.95 n/a $12.10
FD Mkt. Cap / Gold Eq.: $246.51 $233.35 n/a $-13.17
FD Mkt. Cap / Silver Eq.: $2.62 $2.99 n/a $0.37
FD Mkt. Cap / Per Metal
as % Spot Price:
13.72% 12.25% n/a -1.46%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.