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

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 ~$562.77M which is a rise of roughly 13% over the last two weeks. 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
Change
Item Value Value Updated Value
MCap (FD): $499.14M $562.77M 10/14/2025 $63.63M
MCap (OS): $480.09M $541.93M 10/14/2025 $61.83M
Total Assets: $135.00M $135.00M 09/28/2025 $0.00M
Total Liabilities: $1.00M $1.00M 09/28/2025 $0.00M
Current Assets: $17.00M $17.00M 09/28/2025 $0.00M
Current Liabilities: $2.00M $2.00M 09/28/2025 $0.00M
Total Debt: $0.00M $0.00M 09/28/2025 $0.00M
Cash: $17.00M $17.00M 09/28/2025 $0.00M
Debt (Net): $-17.00M $-17.00M $0.00M
Enterprise Value: $482.14M $545.77M 04/18/1987 $63.63M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 09/28/2025 n/a
Misc 09/28/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 171,207,385 182,000,000 10/14/2025 10,792,615
Shares (FD): 178,000,000 189,000,000 10/14/2025 11,000,000
Insider Ownership: 45% 45% 10/14/2025 n/a
Dividend (Annual): n/a n/a 10/14/2025 n/a
Company Type: Mostly Silver Mostly Silver never n/a
Group: Developer Developer never n/a
Production ETA: n/a 01/01/2029 09/28/2025 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 09/28/2025 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 09/28/2025 0
Development Phase: PEA Released PEA Released 09/28/2025 n/a
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 0
Cash Flow Multiple: 3.5 4 10/14/2025 0.50

Resource Data

GOLD 09/28/2025
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 09/28/2025 0.00M
Measured & Indicated: n/a n/a 09/28/2025 0.00M
Inferred: n/a n/a 09/28/2025 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 09/28/2025 0.00M
Measured & Indicated: n/a n/a 09/28/2025 0.00M
Inferred: n/a n/a 09/28/2025 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 09/28/2025 $0.00
Extra Operating Cost: n/a n/a 09/28/2025 $0.00
Total: n/a n/a 09/28/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AuEq): n/a n/a n/a
EV / Production (AuEq): n/a n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 09/28/2025 n/a
Open Pit (Avg): n/a n/a 09/28/2025 n/a
Recovery Rate: n/a n/a 09/28/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/28/2025 0.00M
Annual Production: n/a n/a 09/28/2025 n/a
Cash Cost: n/a n/a 09/28/2025 n/a
Extra Operating Cost: n/a n/a 09/28/2025 n/a
SILVER 09/28/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 175.00M 175.00M 09/28/2025 0.00M
Measured & Indicated: 370.00M 370.00M 09/28/2025 0.00M
Inferred: 80.00M 80.00M 09/28/2025 0.00M
Reserves & Resources: 450.00M 450.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 140.00M 140.00M 09/28/2025 0.00M
Measured & Indicated: 264.80M 264.80M 09/28/2025 0.00M
Inferred: 32.00M 32.00M 09/28/2025 0.00M
Reserves & Resources: 296.80M 296.80M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 09/28/2025 $0.00
Extra Operating Cost: n/a n/a 09/28/2025 $0.00
Total: $28.00 $28.00 09/28/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AgEq): n/a n/a n/a
EV / Production (AgEq): n/a n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 09/28/2025 n/a
Open Pit (Avg): n/a 90.00 g/t 09/28/2025 90.00 g/t
Recovery Rate: (CG)  80.00% (CG)  80.00% 10/14/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 400.00M 400.00M 09/28/2025 0.00M
Annual Production: 20,000,000oz. 20,000,000oz. 09/28/2025 0oz.
Cash Cost: $14.00 $14.00 09/28/2025 $0.00
Extra Operating Cost: $14.00 $14.00 09/28/2025 $0.00

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
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.04M
Total (Silver Eq. Oz.): 175.00M 175.00M n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.03M
Silver Eq. Oz.: 140.00M 140.00M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $2,580.20M $3,367.00M n/a $786.80M
Total Maximum Profit: $2,580.20M $3,367.00M n/a $786.80M
Max Profit / Current MCap: 5.169 5.983 n/a 0.814
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $14.50 $17.81 n/a $3.32
Total Max Profit Per Share: $14.50 $17.81 n/a $3.32
Total Free Profit Per Share: $10.59 $13.63 n/a $3.05
FD MCap / Gold Eq.: $289.56 $320.86 n/a $31.29
FD MCap / Silver Eq.: $3.57 $4.02 n/a $0.45
FD MCap / Per Metal
as % Spot Price:		 7.68% 7.72% n/a 0.04%
EV / Gold Eq.: $279.70 $311.17 n/a $31.46
EV / Silver Eq.: $3.44 $3.90 n/a $0.45
EV / Per Metal
as % Spot Price:		 7.42% 7.49% n/a 0.07%
Measured &
Indicated		 09/28/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.08M
Total (Silver Eq. Oz.): 370.00M 370.00M n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.06M
Silver Eq. Oz.: 264.80M 264.80M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $4,880.26M $6,368.44M n/a $1,488.18M
Total Maximum Profit: $4,880.26M $6,368.44M n/a $1,488.18M
Max Profit / Current MCap: 9.777 11.316 n/a 1.539
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $27.42 $33.70 n/a $6.28
Total Max Profit Per Share: $27.42 $33.70 n/a $6.28
Total Free Profit Per Share: $23.51 $29.52 n/a $6.01
FD MCap / Gold Eq.: $153.09 $169.64 n/a $16.55
FD MCap / Silver Eq.: $1.88 $2.13 n/a $0.24
FD MCap / Per Metal
as % Spot Price:		 4.06% 4.08% n/a 0.02%
EV / Gold Eq.: $147.88 $164.51 n/a $16.64
EV / Silver Eq.: $1.82 $2.06 n/a $0.24
EV / Per Metal
as % Spot Price:		 3.92% 3.96% n/a 0.04%

Reserves &
Resources		 09/28/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.10M
Total (Silver Eq. Oz.): 450.00M 450.00M n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.06M
Silver Eq. Oz.: 296.80M 296.80M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $5,470.02M $7,138.04M n/a $1,668.02M
Total Maximum Profit: $5,470.02M $7,138.04M n/a $1,668.02M
Max Profit / Current MCap: 10.959 12.684 n/a 1.725
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $30.73 $37.77 n/a $7.04
Total Max Profit Per Share: $30.73 $37.77 n/a $7.04
Total Free Profit Per Share: $26.82 $33.59 n/a $6.77
FD MCap / Gold Eq.: $136.59 $151.35 n/a $14.76
FD MCap / Silver Eq.: $1.68 $1.90 n/a $0.21
FD MCap / Per Metal
as % Spot Price:		 3.62% 3.64% n/a 0.02%
EV / Gold Eq.: $131.93 $146.78 n/a $14.84
EV / Silver Eq.: $1.62 $1.84 n/a $0.21
EV / Per Metal
as % Spot Price:		 3.50% 3.53% n/a 0.03%

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.     ×