Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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.
Quick Links
Login to access
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)
Defaults
Defaults
10/06/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Spot Gold:
$1,763.30
$1,853.60
05/28/2022
$90.30
Spot Silver:
$22.63
$22.12
05/28/2022
$-0.51
Gold:Silver Ratio:
77.92
83.80
05/28/2022
5.88
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: