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
TSE:NUAG
CAD
NYSEAMERICAN:NEWP
USD
Description
New Pacific Metals Corp are a gold and silver focused junior, late stage development company with four exploration properties in Bolivia and Canada. They have approximately 1Moz. of gold and 190Moz. of silver in the reserves and resources category of which 155Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~C$392.02M which is a rise of roughly 13% over the last nine months. As of 09/17/2022 they have no debt and ~C$21.59M cash. They have 157M shares outstanding and trade on the Toronto Stock Exchange.
Quick Links
Login to access
General Details
Financial
09/17/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$345.40M
$392.02M
09/17/2022
Total Assets:
$70.82M
$69.99M
09/17/2022
Total Liabilities:
$1.81M
$1.79M
09/17/2022
Current Assets:
$21.85M
$21.59M
09/17/2022
Current Liabilities:
$1.51M
$1.49M
09/17/2022
Total Debt:
$0.00M
$0.00M
09/17/2022
Cash:
$21.85M
$21.59M
09/17/2022
Enterprise Value:
$323.55M
$370.43M
09/27/1981
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:
09/17/2022
Misc
09/17/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
157,000,000
157,000,000
09/17/2022
Shares (FD):
162,000,000
162,000,000
09/17/2022
Insider Ownership:
n/a
45%
04/21/2023
Company Type:
Mostly Silver
Mostly Silver
never
Production ETA:
n/a
n/a
09/17/2022
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
09/17/2022
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
09/17/2022
Initial CapEx (Outstanding):
n/a
$308.00M78.57% of MCap
04/21/2023
Funding Option:
n/a
n/a
09/17/2022
Documentation:
none
PEA
04/21/2023
Future MCap Modifier:
0.1Developer: Likely Path to Production
0.1Developer: Likely Path to Production
04/24/2023
Cash Flow Multiplier:
5
4
04/17/2023
Resource Data
GOLD
09/17/2022 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
09/17/2022
Measured & Indicated:
n/a
n/a
09/17/2022
Inferred:
1.00M
1.00M
09/17/2022
Reserves & Resources:
1.00M
1.00M
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
09/17/2022
Measured & Indicated:
n/a
n/a
09/17/2022
Inferred:
0.40M
0.40M
09/17/2022
Reserves & Resources:
0.40M
0.40M
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
09/17/2022
Extra Operating Cost:
n/a
n/a
09/17/2022
Average Grade:
1.00 g/t
1.00 g/t
09/17/2022
Recovery Rate:
(CG) 80.00%
(CG) 80.00%
04/21/2023
F U T U R E
Proven & Probable:
1.00M
1.00M
09/17/2022
Annual Production:
50,000oz.
50,000oz.
09/17/2022
Cash Cost:
$900
$1,000
04/17/2023
Extra Operating Cost:
$500
$500
09/17/2022
SILVER
09/17/2022 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
09/17/2022
Measured & Indicated:
155.00M
155.00M
09/17/2022
Inferred:
35.00M
35.00M
09/17/2022
Reserves & Resources:
190.00M
190.00M
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
09/17/2022
Measured & Indicated:
99.20M
99.20M
09/17/2022
Inferred:
14.00M
14.00M
09/17/2022
Reserves & Resources:
113.20M
113.20M
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
09/17/2022
Extra Operating Cost:
n/a
n/a
09/17/2022
Average Grade:
130.00 g/t
130.00 g/t
09/17/2022
Recovery Rate:
(CG) 80.00%
(CG) 80.00%
04/21/2023
F U T U R E
Proven & Probable:
180.00M
180.00M
09/17/2022
Annual Production:
7,000,000oz.
7,000,000oz.
09/17/2022
Cash Cost:
$12.00
$14.00
04/17/2023
Extra Operating Cost:
$7.00
$10.00
04/17/2023
Property
Last Analysis Data (09/17/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Bolivia , Bolivia
Carangas
100% (guess)
600
Both
show
Gold and silver. Mostly gold.
No maiden resource yet.
535 meters at 1 gpt
Exploration
Bolivia , Bolivia
Silver Sand
100% (guess)
5,000
Both
show
Early exploration.
200+ million oz.
Exploration
Bolivia , Bolivia
Silver Strike
100% (guess)
1,300
n/a
show
Early exploration
Exploration
Yukon , Canada
Tagish Lake
100% (guess)
25,000
n/a
show
500,000 oz deposit at 6 gpt.
Working on a PEA, but their focus is currently China.
Total Land Package Size (ha):
31,900
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Bolivia , Bolivia
Carangas
100% (guess)
600
Both
show
Gold and silver. Mostly gold.
No maiden resource yet.
535 meters at 1 gpt
Exploration
Bolivia , Bolivia
Silver Sand
100% (guess)
5,000
Both
show
Early exploration.
200+ million oz.
Exploration
Bolivia , Bolivia
Silver Strike
100% (guess)
1,300
n/a
show
Early exploration
Exploration
Yukon , Canada
Tagish Lake
100% (guess)
25,000
n/a
show
500,000 oz deposit at 6 gpt.
Working on a PEA, but their focus is currently China.
Total Land Package Size (ha):
31,900
Profitability (by resource)
Proven & Probable
09/17/2022 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
Measured & Indicated
09/17/2022 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.):
155.00M
155.00M
n/a
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
Silver Eq. Oz.:
99.20M
99.20M
n/a
Maximum Profit (Gold):
n/a
n/a
n/a
Maximum Profit (Silver):
$253.95M
$-40.67M
n/a
Total Maximum Profit:
$253.95M
$-40.67M
n/a
Max Profit / Current MCap:
0.735
n/a
n/a
Max Profit Per Share (Gold):
n/a
n/a
n/a
Max Profit Per Share (Silver):
$1.57
$-0.25
n/a
Total Max Profit Per Share:
$1.57
$-0.25
n/a
Total Free Profit Per Share:
$0.00
$0.00
n/a
FD MCap / Gold Eq.:
$296.83
$326.21
n/a
FD MCap / Silver Eq.:
$3.48
$3.95
n/a
FD MCap / Per Metal as % Spot Price:
16.15%
16.75%
n/a
Reserves & Resources
09/17/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
30.97%
30.29%
n/a
Percentage Silver:
69.03%
69.71%
n/a
Total (Gold Eq. Oz.):
3.23M
3.30M
n/a
Total (Silver Eq. Oz.):
275.25M
272.55M
n/a
P L A U S I B L E
Gold Eq. Oz.:
1.73M
1.77M
n/a
Silver Eq. Oz.:
147.30M
146.22M
n/a
Maximum Profit (Gold):
$175.20M
$178.92M
n/a
Maximum Profit (Silver):
$289.79M
$-46.41M
n/a
Total Maximum Profit:
$464.99M
$132.51M
n/a
Max Profit / Current MCap:
1.346
0.338
n/a
Max Profit Per Share (Gold):
$1.08
$1.10
n/a
Max Profit Per Share (Silver):
$1.79
$-0.29
n/a
Total Max Profit Per Share:
$2.87
$0.82
n/a
Total Free Profit Per Share:
$0.04
$0.00
n/a
FD MCap / Gold Eq.:
$199.90
$221.31
n/a
FD MCap / Silver Eq.:
$2.34
$2.68
n/a
FD MCap / Per Metal as % Spot Price:
10.88%
11.37%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
09/17/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
CAD 0.7534
CAD 0.7446
06/03/2023
Spot Gold:
$1,838.00
$1,947.30
06/03/2023
Spot Silver:
$21.56
$23.59
06/03/2023
Gold:Silver Ratio:
85.25
82.55
06/03/2023
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: