Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 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 ~C$384.42M which is a rise of roughly 66% over the last twelve months. As of 09/16/2024 they have no debt and ~C$23.11M cash. They have 171M 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 09/16/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $231.97M $384.42M 09/16/2024
MCap (OS): $223.12M $369.75M 09/16/2024
Total Assets: $54.48M $53.45M 09/16/2024
Total Liabilities: $1.77M $1.73M 09/16/2024
Current Assets: $23.56M $23.11M 09/16/2024
Current Liabilities: $1.47M $1.44M 09/16/2024
Total Debt: $0.00M $0.00M 09/16/2024
Cash: $23.56M $23.11M 09/16/2024
Debt (Net): $-23.56M $-23.11M
Enterprise Value: $208.41M $361.30M 06/13/1981
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: 09/16/2024
Misc 09/16/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 171,207,385 171,207,385 09/16/2024
Shares (FD): 178,000,000 178,000,000 09/16/2024
Insider Ownership: n/a 45% 12/01/2024
Dividend (Annual): n/a n/a never
Company Type: Mostly Silver Mostly Silver never
Group: Developer Developer never
Production ETA: n/a 01/01/2028 09/16/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 09/16/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 09/16/2024
Development Phase: none PEA Released 12/01/2024
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 8
Developer: Location Risk for Production
 8
Developer: Location Risk for Production
 09/17/2023
Cash Flow Multiple: 3 3 09/17/2023

Resource Data

GOLD 09/16/2024
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 09/16/2024
Measured & Indicated: n/a n/a 09/16/2024
Inferred: n/a n/a 09/16/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/16/2024
Measured & Indicated: n/a n/a 09/16/2024
Inferred: n/a n/a 09/16/2024
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 09/16/2024
Extra Operating Cost: n/a n/a 09/16/2024
Total: n/a n/a 09/16/2024
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 09/16/2024
Open Pit (Avg): n/a n/a 09/17/2023
Recovery Rate: n/a n/a 09/16/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/16/2024
Annual Production: n/a n/a 09/16/2024
Cash Cost: n/a n/a 09/16/2024
Extra Operating Cost: n/a n/a 09/16/2024
SILVER 09/16/2024
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 09/16/2024
Measured & Indicated: 370.00M 370.00M 09/16/2024
Inferred: 80.00M 80.00M 09/16/2024
Reserves & Resources: 450.00M 450.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/16/2024
Measured & Indicated: 236.80M 236.80M 09/16/2024
Inferred: 32.00M 32.00M 09/16/2024
Reserves & Resources: 268.80M 268.80M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 09/16/2024
Extra Operating Cost: n/a n/a 09/16/2024
Total: $25.00 $25.00 09/16/2024
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 09/16/2024
Open Pit (Avg): n/a 90.00 g/t 09/16/2024
Recovery Rate: (CG)  80.00% (CG)  80.00% 12/01/2024
F
U
T
U
R
E		 Proven & Probable: 400.00M 400.00M 09/16/2024
Annual Production: 20,000,000oz. 20,000,000oz. 09/16/2024
Cash Cost: $15.00 $15.00 09/16/2024
Extra Operating Cost: $10.00 $10.00 09/16/2024

Property

Last Analysis Data  (09/16/2024)
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 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
100 358.00 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		 09/16/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
EV / Gold Eq.: n/a n/a n/a
EV / Silver Eq.: n/a n/a n/a
EV / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 09/16/2024
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.: 236.80M 236.80M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $1,371.07M $4,046.91M n/a
Total Maximum Profit: $1,371.07M $4,046.91M n/a
Max Profit / Current MCap: 5.911 10.527 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $7.70 $22.74 n/a
Total Max Profit Per Share: $7.70 $22.74 n/a
Total Free Profit Per Share: $5.93 $19.75 n/a
FD MCap / Gold Eq.: $82.00 $140.32 n/a
FD MCap / Silver Eq.: $0.98 $1.62 n/a
FD MCap / Per Metal
as % Spot Price:		 3.18% 3.86% n/a
EV / Gold Eq.: $73.68 $131.89 n/a
EV / Silver Eq.: $0.88 $1.53 n/a
EV / Per Metal
as % Spot Price:		 2.86% 3.63% n/a

Reserves &
Resources		 09/16/2024
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.: 268.80M 268.80M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $1,556.35M $4,593.79M n/a
Total Maximum Profit: $1,556.35M $4,593.79M n/a
Max Profit / Current MCap: 6.709 11.950 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $8.74 $25.81 n/a
Total Max Profit Per Share: $8.74 $25.81 n/a
Total Free Profit Per Share: $6.97 $22.82 n/a
FD MCap / Gold Eq.: $72.24 $123.62 n/a
FD MCap / Silver Eq.: $0.86 $1.43 n/a
FD MCap / Per Metal
as % Spot Price:		 2.80% 3.40% n/a
EV / Gold Eq.: $64.90 $116.19 n/a
EV / Silver Eq.: $0.78 $1.34 n/a
EV / Per Metal
as % Spot Price:		 2.52% 3.19% 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.     ×