Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

New Gold Inc

www: www.newgold.com   email: info@newgold.com
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
NYSEAMERICAN:NGD USD
TSE:NGD CAD

Description

New Gold Inc are a gold focused mid-tier producer with two producing mines in Canada. Currently they produce roughly 350koz. of gold per year. They have approximately 7Moz. of gold in the reserves and resources category of which 6.5Moz. are in the measured and indicated category. They have a market capitalisation of ~$1274.65M which is a rise of roughly 76% over the last seven months. As of 10/08/2023 they have ~$400M debt and ~$174M cash. They have 684M 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 10/08/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $723.45M $1,274.65M 10/08/2023 $551.20M
Total Assets: $2,293.00M $2,293.00M 10/08/2023 $0.00M
Total Liabilities: $1,295.00M $1,295.00M 10/08/2023 $0.00M
Current Assets: $471.00M $471.00M 10/08/2023 $0.00M
Current Liabilities: $168.00M $168.00M 10/08/2023 $0.00M
Total Debt: $400.00M $400.00M 10/08/2023 $0.00M
Cash: $174.00M $174.00M 10/08/2023 $0.00M
Enterprise Value: $949.45M $1,500.65M 07/21/2017 $551.20M
Cash Flow: $40.52M $265.30M never $224.78M
Cash Flow Multiple: 17.85 4.80 never -13.05
Net Debt to
Cash Flow Ratio:		 5.58 0.85 never -4.73
Finance within 1 year: 10/08/2023 n/a
Misc 10/08/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 684,000,000 684,000,000 10/08/2023 0
Shares (FD): 689,000,000 689,000,000 10/08/2023 0
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 10/08/2023 n/a
Production (Gold Eq Oz.): (guess) 
400,000		 (guess) 
350,000		 04/30/2024 -50,000
Production (Silver Eq Oz.): (guess) 
33,875,572		 (guess) 
29,622,296		 04/30/2024 -4,253,276
Initial CapEx (Outstanding): n/a n/a 10/08/2023 n/a
Funding Option: n/a n/a 10/08/2023 n/a
Documentation: none PRODUCER 04/30/2024 n/a
Future MCap Modifier: 0.2
Producer: Growth Potential
 0.2
Producer: Growth Potential
 04/24/2023 0
Cash Flow Multiplier: 10 10 10/08/2023 0.00

Resource Data

GOLD 10/08/2023
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 4.00M 4.00M 10/08/2023 0.00M
Measured & Indicated: 6.50M 6.50M 10/08/2023 0.00M
Inferred: 0.50M 0.50M 10/08/2023 0.00M
Reserves & Resources: 7.00M 7.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 3.60M 3.60M 10/08/2023 0.00M
Measured & Indicated: 5.40M 5.40M 10/08/2023 0.00M
Inferred: 0.23M 0.23M 10/08/2023 0.00M
Reserves & Resources: 5.63M 5.63M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
400,000oz.		 (guess) 
350,000oz.		 04/30/2024 -50,000oz.
Cash Cost: $1,100 $1,000 04/30/2024 $-100.00
Extra Operating Cost: $650 $550 04/30/2024 $-100.00
G
R
A
D
E		 Underground (Avg): 1.00 g/t 3.00 g/t 03/24/2024 2.00 g/t
Open Pit (Avg): n/a 0.70 g/t 03/24/2024 0.70 g/t
Recovery Rate: (CG)  90.00% (CG)  90.00% 04/30/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 6.00M 6.00M 10/08/2023 0.00M
Annual Production: 400,000oz. 400,000oz. 10/08/2023 0oz.
Cash Cost: $1,100 $1,100 10/08/2023 $0
Extra Operating Cost: $600 $600 10/08/2023 $0
SILVER 10/08/2023
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 10/08/2023 0.00M
Measured & Indicated: n/a n/a 10/08/2023 0.00M
Inferred: n/a n/a 10/08/2023 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 10/08/2023 0.00M
Measured & Indicated: n/a n/a 10/08/2023 0.00M
Inferred: n/a n/a 10/08/2023 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 10/08/2023 $0.00
Extra Operating Cost: n/a n/a 10/08/2023 $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 10/08/2023 n/a
Open Pit (Avg): n/a n/a 10/08/2023 n/a
Recovery Rate: n/a n/a 10/08/2023 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 10/08/2023 0.00M
Annual Production: n/a n/a 10/08/2023 n/a
Cash Cost: n/a n/a 10/08/2023 n/a
Extra Operating Cost: n/a n/a 10/08/2023 n/a

Property

Last Analysis Data  (10/08/2023)
Stage Name Owned Au Ag Cu Notes
Prod New Afton 100% n/a
Prod Rainy River 100% show
4M oz deposit.
250k production /yr
Total Land Package Size (ha): 15,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Prod New Afton 100% n/a
Prod Rainy River 100% show
4M oz deposit.
250k production /yr
Total Land Package Size (ha): 15,000  

Profitability (by resource)

Proven &
Probable		 10/08/2023
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.): 4.00M 4.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -0.22M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.60M 3.60M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -0.19M
Maximum Profit (Gold): $364.68M $2,728.80M n/a $2,364.12M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $364.68M $2,728.80M n/a $2,364.12M
Max Profit / Current MCap: 0.504 2.141 n/a 1.637
Max Profit Per Share (Gold): $0.53 $3.96 n/a $3.43
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.53 $3.96 n/a $3.43
Total Free Profit Per Share: $0.00 $2.11 n/a $2.11
FD MCap / Gold Eq.: $200.96 $354.07 n/a $153.11
FD MCap / Silver Eq.: $2.37 $4.18 n/a $1.81
FD MCap / Per Metal
as % Spot Price:		 10.85% 15.34% n/a 4.49%
Measured &
Indicated		 10/08/2023
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.): 6.50M 6.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -0.35M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 5.40M 5.40M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -0.29M
Maximum Profit (Gold): $547.02M $4,093.20M n/a $3,546.18M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $547.02M $4,093.20M n/a $3,546.18M
Max Profit / Current MCap: 0.756 3.211 n/a 2.455
Max Profit Per Share (Gold): $0.79 $5.94 n/a $5.15
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.79 $5.94 n/a $5.15
Total Free Profit Per Share: $0.00 $4.09 n/a $4.09
FD MCap / Gold Eq.: $133.97 $236.05 n/a $102.07
FD MCap / Silver Eq.: $1.58 $2.79 n/a $1.21
FD MCap / Per Metal
as % Spot Price:		 7.24% 10.23% n/a 2.99%

Reserves &
Resources		 10/08/2023
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.): 7.00M 7.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -0.38M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 5.63M 5.63M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -0.30M
Maximum Profit (Gold): $569.81M $4,263.75M n/a $3,693.94M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $569.81M $4,263.75M n/a $3,693.94M
Max Profit / Current MCap: 0.788 3.345 n/a 2.557
Max Profit Per Share (Gold): $0.83 $6.19 n/a $5.36
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.83 $6.19 n/a $5.36
Total Free Profit Per Share: $0.00 $4.34 n/a $4.34
FD MCap / Gold Eq.: $128.61 $226.60 n/a $97.99
FD MCap / Silver Eq.: $1.52 $2.68 n/a $1.16
FD MCap / Per Metal
as % Spot Price:		 6.95% 9.82% n/a 2.87%

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.     ×