Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 per year  -   Click Here

New Pacific Metals Corp

www: www.newpacificmetals.com   email: ir@newpacificmetals.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
TSE:NUAG CAD
NYSEAMERICAN:NEWP USD

Description

New Pacific Metals Corp are a silver focused junior, late stage developer with four exploration properties in Bolivia and Canada. They have approximately 450Moz. of silver in the reserves and resources category of which 370Moz. are in the measured and indicated category. They have a market capitalisation of ~$658.96M which is a rise of roughly 32% over the last three months. As of 09/28/2025 they have no debt and ~$17M cash. They have 182M 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 09/28/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $499.14M $658.96M 10/14/2025
MCap (OS): $480.09M $634.55M 10/14/2025
Total Assets: $135.00M $135.00M 09/28/2025
Total Liabilities: $1.00M $1.00M 09/28/2025
Current Assets: $17.00M $17.00M 09/28/2025
Current Liabilities: $2.00M $2.00M 09/28/2025
Total Debt: $0.00M $0.00M 09/28/2025
Cash: $17.00M $17.00M 09/28/2025
Debt (Net): $-17.00M $-17.00M
Enterprise Value: $482.14M $641.96M 05/05/1990
Cash Flow: $0.00M $0.00M never
Cash Flow Multiple: 0.00 0.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 09/28/2025
Misc 09/28/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 171,207,385 182,000,000 10/14/2025
Shares (FD): 178,000,000 189,000,000 10/14/2025
Insider Ownership: 45% 45% 10/14/2025
Dividend (Annual): n/a n/a 10/14/2025
Company Type: Mostly Silver Mostly Silver never
Group: Developer Developer never
Production ETA: n/a 01/01/2029 09/28/2025
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 09/28/2025
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 09/28/2025
Development Phase: PEA Released PEA Released 09/28/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 15
Developer: Strong Path to Production
 15
Developer: Strong Path to Production
 09/28/2025
Cash Flow Multiple: 3.5 4 10/14/2025

Resource Data

GOLD 09/28/2025
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 09/28/2025
Measured & Indicated: n/a n/a 09/28/2025
Inferred: n/a n/a 09/28/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/28/2025
Measured & Indicated: n/a n/a 09/28/2025
Inferred: n/a n/a 09/28/2025
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 09/28/2025
Extra Operating Cost: n/a n/a 09/28/2025
Total: n/a n/a 09/28/2025
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): n/a n/a
EV / Production (AuEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 09/28/2025
Open Pit (Avg): n/a n/a 09/28/2025
Recovery Rate: n/a n/a 09/28/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/28/2025
Annual Production: n/a n/a 09/28/2025
Cash Cost: n/a n/a 09/28/2025
Extra Operating Cost: n/a n/a 09/28/2025
SILVER 09/28/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 175.00M 175.00M 09/28/2025
Measured & Indicated: 370.00M 370.00M 09/28/2025
Inferred: 80.00M 80.00M 09/28/2025
Reserves & Resources: 450.00M 450.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 140.00M 140.00M 09/28/2025
Measured & Indicated: 264.80M 264.80M 09/28/2025
Inferred: 32.00M 32.00M 09/28/2025
Reserves & Resources: 296.80M 296.80M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 09/28/2025
Extra Operating Cost: n/a n/a 09/28/2025
Total: $28.00 $28.00 09/28/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): n/a n/a
EV / Production (AgEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 09/28/2025
Open Pit (Avg): n/a 90.00 g/t 09/28/2025
Recovery Rate: (CG)  80.00% (CG)  80.00% 10/14/2025
F
U
T
U
R
E		 Proven & Probable: 400.00M 400.00M 09/28/2025
Annual Production: 20,000,000oz. 20,000,000oz. 09/28/2025
Cash Cost: $14.00 $14.00 09/28/2025
Extra Operating Cost: $14.00 $14.00 09/28/2025

Property

Last Analysis Data  (09/28/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Carangas
100 show
Low grade AGEQ.

200M oz AG, plus 1.3M oz AU

Size: 4,000 ha
Exp Silver Sand
100 1100.00 48.00 358.00 show
Early exploration.

200+ million oz.

Size: 5,000 ha
Exp Silver Strike
100 show
Early exploration

Size: 1,300 ha
Exp Tagish Lake
100 show
500,000 oz deposit at 6 gpt.

Working on a PEA, but their focus is currently China.

Size: 25,000 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Carangas
100 show
Low grade AGEQ.

200M oz AG, plus 1.3M oz AU

Size: 4,000 ha
Exp Silver Sand
100 1100.00 48.00 358.00 show
Early exploration.

200+ million oz.

Size: 5,000 ha
Exp Silver Strike
100 show
Early exploration

Size: 1,300 ha
Exp Tagish Lake
100 show
500,000 oz deposit at 6 gpt.

Working on a PEA, but their focus is currently China.

Size: 25,000 ha

Profitability (by resource)

Proven &
Probable		 09/28/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: 100.00% 100.00% n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): 175.00M 175.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 140.00M 140.00M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $2,580.20M $4,699.80M n/a
Total Maximum Profit: $2,580.20M $4,699.80M n/a
Max Profit / Current MCap: 5.169 7.132 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $14.50 $24.87 n/a
Total Max Profit Per Share: $14.50 $24.87 n/a
Total Free Profit Per Share: $10.59 $20.07 n/a
FD MCap / Gold Eq.: $289.56 $327.71 n/a
FD MCap / Silver Eq.: $3.57 $4.71 n/a
FD MCap / Per Metal
as % Spot Price:		 7.68% 7.64% n/a
EV / Gold Eq.: $279.70 $319.25 n/a
EV / Silver Eq.: $3.44 $4.59 n/a
EV / Per Metal
as % Spot Price:		 7.42% 7.45% n/a
Measured &
Indicated		 09/28/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: 100.00% 100.00% n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): 370.00M 370.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 264.80M 264.80M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $4,880.26M $8,889.34M n/a
Total Maximum Profit: $4,880.26M $8,889.34M n/a
Max Profit / Current MCap: 9.777 13.490 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $27.42 $47.03 n/a
Total Max Profit Per Share: $27.42 $47.03 n/a
Total Free Profit Per Share: $23.51 $42.23 n/a
FD MCap / Gold Eq.: $153.09 $173.26 n/a
FD MCap / Silver Eq.: $1.88 $2.49 n/a
FD MCap / Per Metal
as % Spot Price:		 4.06% 4.04% n/a
EV / Gold Eq.: $147.88 $168.79 n/a
EV / Silver Eq.: $1.82 $2.42 n/a
EV / Per Metal
as % Spot Price:		 3.92% 3.94% n/a

Reserves &
Resources		 09/28/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: 100.00% 100.00% n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): 450.00M 450.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 296.80M 296.80M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $5,470.02M $9,963.58M n/a
Total Maximum Profit: $5,470.02M $9,963.58M n/a
Max Profit / Current MCap: 10.959 15.120 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $30.73 $52.72 n/a
Total Max Profit Per Share: $30.73 $52.72 n/a
Total Free Profit Per Share: $26.82 $47.92 n/a
FD MCap / Gold Eq.: $136.59 $154.58 n/a
FD MCap / Silver Eq.: $1.68 $2.22 n/a
FD MCap / Per Metal
as % Spot Price:		 3.62% 3.61% n/a
EV / Gold Eq.: $131.93 $150.59 n/a
EV / Silver Eq.: $1.62 $2.16 n/a
EV / Per Metal
as % Spot Price:		 3.50% 3.51% 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.     ×