Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

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 four producing mines in Australia, Canada, Mexico and USA, two mines in development in Canada and Chile and exploration properties. Currently they produce roughly 410koz. 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 ~$906.84M which is a rise of roughly 12% over the last eight months. As of 10/06/2021 they have ~$500M debt and ~$482M cash. They have 681M 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 10/06/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $810.66M $906.84M 10/06/2021 $96.18M
Total Assets: $2,284.00M $2,284.00M 10/06/2021 $0.00M
Total Liabilities: $1,465.00M $1,465.00M 10/06/2021 $0.00M
Current Assets: $386.00M $386.00M 10/06/2021 $0.00M
Current Liabilities: $172.00M $172.00M 10/06/2021 $0.00M
Total Debt: $500.00M $500.00M 10/06/2021 $0.00M
Cash: $138.00M $482.00M 02/23/2022 $344.00M
Enterprise Value: $1,172.66M $924.84M 04/23/1999 $-247.82M
Cash Flow: $78.33M $72.78M never $-5.55M
Cash Flow Multiple: 10.35 12.46 never 2.11
Net Debt to
Cash Flow Ratio:
4.62 0.25 never -4.37
Finance within 1 year: 10/06/2021 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 10/06/2021 0.00%
Misc 10/06/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 680,845,000 680,845,000 10/06/2021 0
Shares (FD): 687,000,000 687,000,000 10/06/2021 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 10/06/2021 n/a
Production (Gold Eq Oz.): (guess) 
425,000
(guess) 
410,000
03/31/2022 -15,000
Production (Silver Eq Oz.): (guess) 
33,115,444
(guess) 
34,356,962
03/31/2022 1,241,518
Initial CapEx (Outstanding): n/a n/a 10/06/2021 n/a
Funding Option: n/a n/a 10/06/2021 n/a
Documentation: none PRODUCER 03/31/2022 n/a
Value Adjustment: -20% 20% never 40%

Resource Data

GOLD 10/06/2021
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 8.00M 4.00M 03/31/2022 -4.00M
Measured & Indicated: 14.00M 6.50M 03/31/2022 -7.50M
Inferred: 0.50M 0.50M 03/31/2022 0.00M
Reserves & Resources: 14.50M 7.00M never -7.50M
P
L
A
U
S
I
B
L
E
Proven & Probable: 7.20M 3.60M 03/31/2022 -3.60M
Measured & Indicated: 11.52M 5.40M 03/31/2022 -6.12M
Inferred: 0.23M 0.23M 03/31/2022 0.00M
Reserves & Resources: 11.75M 5.63M never -6.12M
C
U
R
R
E
N
T
Annual Production: (guess) 
425,000oz.
(guess) 
410,000oz.
03/31/2022 -15,000oz.
Cash Cost: $1,000 $1,000 10/06/2021 $0.00
Extra Operating Cost: $500 $600 03/31/2022 $100.00
Average Grade: 1.00 g/t 1.00 g/t 10/06/2021 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 03/31/2022 0.00%
F
U
T
U
R
E
Proven & Probable: 14.00M 6.00M 03/31/2022 -8.00M
Annual Production: 500,000oz. 400,000oz. 03/31/2022 -100,000oz.
Cash Cost: $900 $950 11/12/2021 $50
Extra Operating Cost: $450 $550 03/31/2022 $100
SILVER 10/06/2021
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 10/06/2021 0.00M
Measured & Indicated: n/a n/a 10/06/2021 0.00M
Inferred: n/a n/a 10/06/2021 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 10/06/2021 0.00M
Measured & Indicated: n/a n/a 10/06/2021 0.00M
Inferred: n/a n/a 10/06/2021 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 10/06/2021 $0.00
Extra Operating Cost: n/a n/a 10/06/2021 $0.00
Average Grade: n/a n/a 10/06/2021 n/a
Recovery Rate: n/a n/a 10/06/2021 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 10/06/2021 0.00M
Annual Production: n/a n/a 10/06/2021 n/a
Cash Cost: n/a n/a 10/06/2021 n/a
Extra Operating Cost: n/a n/a 10/06/2021 n/a

Property

Last Analysis Data  (10/06/2021)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Cobar, Nsw, Australia Peak Mines 100% n/a n/a n/a
Production British Columbia, Canada New Afton 100% n/a n/a n/a
Development Ontario, Canada Rainy River 100% 15,000 Both show
Construction should begin in 2014 or 2015, for production in 2016.
Exploration Vanderhoof, Canada 3TS 100% n/a n/a n/a
Exploration Red Lake, On, Canada Baird 24% n/a n/a n/a
Exploration Vanderhoof, Canada Blackwater 8% n/a n/a show
8% NSR at 35% of spot.

Drops to 4% after receiving 280,000 oz.
Exploration Richardson, On, Canada Block B 100% n/a n/a n/a
Exploration Richardson, On, Canada Block C 100% n/a n/a n/a
Exploration Ontario, Canada Burns 100% n/a n/a show
I estimate there is at least 1 million oz of high grade gold on Burns.

They have not done a 43-101 resource estimate.
Exploration Prince George, Canada Capoose 100% n/a n/a n/a
Exploration Vanderhoof, Bc, Canada Davidson 253% n/a n/a n/a
Exploration Pickle Lake, On, Canada Drum Lake 100% n/a n/a n/a
Exploration Pickle Lake, On, Canada Gold Creek 100% n/a n/a n/a
Exploration Prince Rupert, Bc, Canada Scotia 100% n/a n/a n/a
Exploration Ontario, Canada Ti-pa-haa-kaa-ning 0% n/a n/a n/a
Development Vallenar, Chile El Morro 30% n/a n/a n/a
Exploration Copiapo, Chile Rio Figueroa 0% n/a n/a n/a
Production San Luis Potosi, Mexico Cerro San Pedro 100% n/a n/a n/a
Production Yuma, Az, USA Mesquite 100% n/a n/a n/a
Total Land Package Size (ha): 15,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Cobar, Nsw, Australia Peak Mines 100% n/a n/a n/a
Production British Columbia, Canada New Afton 100% n/a n/a n/a
Development Ontario, Canada Rainy River 100% 15,000 Both show
Construction should begin in 2014 or 2015, for production in 2016.
Exploration Vanderhoof, Canada 3TS 100% n/a n/a n/a
Exploration Red Lake, On, Canada Baird 24% n/a n/a n/a
Exploration Richardson, On, Canada Block B 100% n/a n/a n/a
Exploration Richardson, On, Canada Block C 100% n/a n/a n/a
Exploration Ontario, Canada Burns 100% n/a n/a show
I estimate there is at least 1 million oz of high grade gold on Burns.

They have not done a 43-101 resource estimate.
Exploration Prince George, Canada Capoose 100% n/a n/a n/a
Exploration Vanderhoof, Bc, Canada Davidson 253% n/a n/a n/a
Exploration Pickle Lake, On, Canada Drum Lake 100% n/a n/a n/a
Exploration Pickle Lake, On, Canada Gold Creek 100% n/a n/a n/a
Exploration Prince Rupert, Bc, Canada Scotia 100% n/a n/a n/a
Exploration Ontario, Canada Ti-pa-haa-kaa-ning 0% n/a n/a n/a
Development Vallenar, Chile El Morro 30% n/a n/a n/a
Exploration Copiapo, Chile Rio Figueroa 0% n/a n/a n/a
Production San Luis Potosi, Mexico Cerro San Pedro 100% n/a n/a n/a
Production Yuma, Az, USA Mesquite 100% n/a n/a n/a
Total Land Package Size (ha): 15,000  

Profitability (by resource)

Proven &
Probable
10/06/2021
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.): 8.00M 4.00M n/a -4.00M
Total (Silver Eq. Oz.): n/a n/a n/a -288.16M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 7.20M 3.60M n/a -3.60M
Silver Eq. Oz.: n/a n/a n/a -259.34M
Maximum Profit (Gold): $1,061.63M $766.89M n/a $-294.74M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,061.63M $766.89M n/a $-294.74M
Max Profit / Current MCap: 1.310 0.846 n/a -0.464
Max Profit Per Share (Gold): $1.55 $1.12 n/a $-0.43
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.55 $1.12 n/a $-0.43
Total Free Profit Per Share: $0.37 $0.00 n/a $-0.37
FD Mkt. Cap / Gold Eq.: $112.59 $251.90 n/a $139.31
FD Mkt. Cap / Silver Eq.: $1.44 $3.01 n/a $1.56
FD Mkt. Cap / Per Metal
as % Spot Price:
6.39% 13.59% n/a 7.20%
Measured &
Indicated
10/06/2021
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.): 14.00M 6.50M n/a -7.50M
Total (Silver Eq. Oz.): n/a n/a n/a -546.18M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 11.52M 5.40M n/a -6.12M
Silver Eq. Oz.: n/a n/a n/a -445.12M
Maximum Profit (Gold): $1,698.60M $1,150.33M n/a $-548.27M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,698.60M $1,150.33M n/a $-548.27M
Max Profit / Current MCap: 2.095 1.269 n/a -0.827
Max Profit Per Share (Gold): $2.47 $1.67 n/a $-0.80
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.47 $1.67 n/a $-0.80
Total Free Profit Per Share: $1.29 $0.35 n/a $-0.94
FD Mkt. Cap / Gold Eq.: $70.37 $167.93 n/a $97.56
FD Mkt. Cap / Silver Eq.: $0.90 $2.00 n/a $1.10
FD Mkt. Cap / Per Metal
as % Spot Price:
3.99% 9.06% n/a 5.07%

Reserves &
Resources
10/06/2021
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.): 14.50M 7.00M n/a -7.50M
Total (Silver Eq. Oz.): n/a n/a n/a -543.24M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 11.75M 5.63M n/a -6.12M
Silver Eq. Oz.: n/a n/a n/a -443.79M
Maximum Profit (Gold): $1,731.78M $1,198.26M n/a $-533.52M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,731.78M $1,198.26M n/a $-533.52M
Max Profit / Current MCap: 2.136 1.321 n/a -0.815
Max Profit Per Share (Gold): $2.52 $1.74 n/a $-0.78
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.52 $1.74 n/a $-0.78
Total Free Profit Per Share: $1.34 $0.42 n/a $-0.92
FD Mkt. Cap / Gold Eq.: $69.02 $161.22 n/a $92.19
FD Mkt. Cap / Silver Eq.: $0.89 $1.92 n/a $1.04
FD Mkt. Cap / Per Metal
as % Spot Price:
3.91% 8.70% n/a 4.78%

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.     ×