Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
ASX:NCM
AUD
OTCMKTS:NCMGF
USD
Description
Newcrest Mining Ltd are a gold focused major with nine producing mines in Australia, Cote d'Ivoire, Indonesia and Papua New Guinea, nine mines in development in Australia, Canada, Fiji and Papua New Guinea and one exploration property. Currently they produce roughly 2.0Moz. of gold per year. They have approximately 110Moz. of gold in the reserves and resources category of which 100Moz. are in the measured and indicated category. They have a market capitalisation of ~$15600.97M which is a rise of roughly 29% over the last seven months. As of 07/07/2022 they have ~$1,635M debt and ~$1801M cash. They have 893M shares outstanding and trade on the Australian Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
07/07/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$12,131.75M
$15,600.97M
07/07/2022
$3,469.22M
Total Assets:
$11,500.00M
$11,500.00M
07/07/2022
$0.00M
Total Liabilities:
$3,900.00M
$3,900.00M
07/07/2022
$0.00M
Current Assets:
$1,800.00M
$1,800.00M
07/07/2022
$0.00M
Current Liabilities:
$600.00M
$600.00M
07/07/2022
$0.00M
Total Debt:
$1,635.00M
$1,635.00M
07/07/2022
$0.00M
Cash:
$1,801.00M
$1,801.00M
07/07/2022
$0.00M
Enterprise Value:
$11,965.75M
$15,434.97M
02/11/2459
$3,469.22M
Cash Flow:
$753.20M
$811.30M
never
$58.10M
Cash Flow Multiple:
16.11
19.23
never
3.12
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
07/07/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
07/07/2022
0.00%
Misc
07/07/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
893,000,000
893,000,000
07/07/2022
0
Shares (FD):
896,000,000
896,000,000
07/07/2022
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
07/07/2022
n/a
Production (Gold Eq Oz.):
(guess) 2,000,000
(guess) 2,000,000
07/07/2022
0
Production (Silver Eq Oz.) :
(guess) 170,500,928
(guess) 168,413,978
07/07/2022
-2,086,949
Initial CapEx (Outstanding):
n/a
n/a
07/07/2022
n/a
Funding Option:
n/a
n/a
07/07/2022
n/a
Documentation:
none
PRODUCER
07/07/2022
n/a
Value Adjustment:
40%
40%
never
0%
Resource Data
GOLD
07/07/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
52.00M
52.00M
07/07/2022
0.00M
Measured & Indicated:
100.00M
100.00M
07/07/2022
0.00M
Inferred:
10.00M
10.00M
07/07/2022
0.00M
Reserves & Resources:
110.00M
110.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
41.60M
41.60M
07/07/2022
0.00M
Measured & Indicated:
72.32M
72.32M
07/07/2022
0.00M
Inferred:
4.00M
4.00M
07/07/2022
0.00M
Reserves & Resources:
76.32M
76.32M
never
0.00M
C U R R E N T
Annual Production:
(guess) 2,000,000oz.
(guess) 2,000,000oz.
07/07/2022
0oz.
Cash Cost:
$700
$700
07/07/2022
$0.00
Extra Operating Cost:
$600
$600
07/07/2022
$0.00
Average Grade:
1.00 g/t
1.00 g/t
07/07/2022
n/a
Recovery Rate:
(CG) 80.00%
(CG) 80.00%
07/07/2022
0.00%
F U T U R E
Proven & Probable:
75.00M
75.00M
07/07/2022
0.00M
Annual Production:
2,500,000oz.
2,500,000oz.
07/07/2022
0oz.
Cash Cost:
$750
$750
07/07/2022
$0
Extra Operating Cost:
$550
$550
07/07/2022
$0
SILVER
07/07/2022 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
07/07/2022
0.00M
Measured & Indicated:
n/a
n/a
07/07/2022
0.00M
Inferred:
n/a
n/a
07/07/2022
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
07/07/2022
0.00M
Measured & Indicated:
n/a
n/a
07/07/2022
0.00M
Inferred:
n/a
n/a
07/07/2022
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
07/07/2022
$0.00
Extra Operating Cost:
n/a
n/a
07/07/2022
$0.00
Average Grade:
n/a
n/a
07/07/2022
n/a
Recovery Rate:
n/a
n/a
07/07/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
07/07/2022
0.00M
Annual Production:
n/a
n/a
07/07/2022
n/a
Cash Cost:
n/a
n/a
07/07/2022
n/a
Extra Operating Cost:
n/a
n/a
07/07/2022
n/a
Property
Last Analysis Data (07/07/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Cracow , Australia
Cracow
70%
n/a
n/a
n/a
Production
Port Hedland , Australia
Main Dome Open Pit
100%
n/a
n/a
n/a
Production
Australia
Mt Rawdon
100%
n/a
n/a
n/a
Production
Orange , Australia
Ridgeway Underground
100%
n/a
n/a
n/a
Production
Port Hedland , Australia
Telfer Underground
100%
n/a
n/a
n/a
Production
Port Hedland , Australia
West Dome Open Pit
100%
n/a
n/a
n/a
Development
Orange , Australia
Cadia East Underground
100%
n/a
n/a
n/a
Development
Australia
Cadia Valley Silver
100%
n/a
n/a
n/a
Development
Cowal , Australia
Marsden
100%
n/a
n/a
n/a
Development
Port Hedland , Australia
OCallaghans
100%
n/a
n/a
n/a
Development
Australia
Other
100%
n/a
n/a
n/a
Development
British Columbia , Canada
Brucejack
100%
90,000
Both
show
Production scheduled for 2017 at 400,000 oz for 20+ years.
Exploration
British Columbia , Canada
Snowfield
100%
1,250
Open Pit
show
Long term project, but very large.
Production
Cote D'ivoire , Cote d'Ivoire
Bonikro
90%
n/a
n/a
n/a
Development
Suva , Fiji
Namosi
69%
n/a
n/a
n/a
Production
Halmahera Island , Indonesia
Gosowong
82%
n/a
n/a
n/a
Production
Papua New Guinea
Lihir Island
100%
n/a
Open Pit
n/a
Development
Papua New Guinea
Hidden Valley-Kaveroi
50%
n/a
n/a
n/a
Development
Papua New Guinea
Wafi-Golpu-Nambonga
50%
n/a
n/a
n/a
Total Land Package Size (ha):
91,250
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Cracow , Australia
Cracow
70%
n/a
n/a
n/a
Production
Port Hedland , Australia
Main Dome Open Pit
100%
n/a
n/a
n/a
Production
Australia
Mt Rawdon
100%
n/a
n/a
n/a
Production
Orange , Australia
Ridgeway Underground
100%
n/a
n/a
n/a
Production
Port Hedland , Australia
Telfer Underground
100%
n/a
n/a
n/a
Production
Port Hedland , Australia
West Dome Open Pit
100%
n/a
n/a
n/a
Development
Orange , Australia
Cadia East Underground
100%
n/a
n/a
n/a
Development
Australia
Cadia Valley Silver
100%
n/a
n/a
n/a
Development
Cowal , Australia
Marsden
100%
n/a
n/a
n/a
Development
Port Hedland , Australia
OCallaghans
100%
n/a
n/a
n/a
Development
Australia
Other
100%
n/a
n/a
n/a
Development
British Columbia , Canada
Brucejack
100%
90,000
Both
show
Production scheduled for 2017 at 400,000 oz for 20+ years.
Exploration
British Columbia , Canada
Snowfield
100%
1,250
Open Pit
show
Long term project, but very large.
Production
Cote D'ivoire , Cote d'Ivoire
Bonikro
90%
n/a
n/a
n/a
Development
Suva , Fiji
Namosi
69%
n/a
n/a
n/a
Production
Halmahera Island , Indonesia
Gosowong
82%
n/a
n/a
n/a
Production
Papua New Guinea
Lihir Island
100%
n/a
Open Pit
n/a
Development
Papua New Guinea
Hidden Valley-Kaveroi
50%
n/a
n/a
n/a
Development
Papua New Guinea
Wafi-Golpu-Nambonga
50%
n/a
n/a
n/a
Total Land Package Size (ha):
91,250
Profitability (by resource)
Proven & Probable
07/07/2022 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.):
52.00M
52.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-54.26M
P L A U S I B L E
Gold Eq. Oz.:
41.60M
41.60M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-43.41M
Maximum Profit (Gold):
$21,933.18M
$23,625.06M
n/a
$1,691.87M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$21,933.18M
$23,625.06M
n/a
$1,691.87M
Max Profit / Current MCap:
1.808
1.514
n/a
-0.294
Max Profit Per Share (Gold):
$24.48
$26.37
n/a
$1.89
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$24.48
$26.37
n/a
$1.89
Total Free Profit Per Share:
$4.67
$1.34
n/a
$-3.33
FD Mkt. Cap / Gold Eq.:
$291.63
$375.02
n/a
$83.39
FD Mkt. Cap / Silver Eq.:
$3.42
$4.45
n/a
$1.03
FD Mkt. Cap / Per Metal as % Spot Price:
15.87%
19.95%
n/a
4.09%
Measured & Indicated
07/07/2022 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.):
100.00M
100.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-104.35M
P L A U S I B L E
Gold Eq. Oz.:
72.32M
72.32M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-75.46M
Maximum Profit (Gold):
$38,130.00M
$41,071.25M
n/a
$2,941.25M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$38,130.00M
$41,071.25M
n/a
$2,941.25M
Max Profit / Current MCap:
3.143
2.633
n/a
-0.510
Max Profit Per Share (Gold):
$42.56
$45.84
n/a
$3.28
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$42.56
$45.84
n/a
$3.28
Total Free Profit Per Share:
$22.75
$20.81
n/a
$-1.93
FD Mkt. Cap / Gold Eq.:
$167.75
$215.72
n/a
$47.97
FD Mkt. Cap / Silver Eq.:
$1.97
$2.56
n/a
$0.59
FD Mkt. Cap / Per Metal as % Spot Price:
9.13%
11.48%
n/a
2.35%
Reserves & Resources
07/07/2022 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.):
110.00M
110.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-114.78M
P L A U S I B L E
Gold Eq. Oz.:
76.32M
76.32M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-79.64M
Maximum Profit (Gold):
$40,238.96M
$43,342.89M
n/a
$3,103.93M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$40,238.96M
$43,342.89M
n/a
$3,103.93M
Max Profit / Current MCap:
3.317
2.778
n/a
-0.539
Max Profit Per Share (Gold):
$44.91
$48.37
n/a
$3.46
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$44.91
$48.37
n/a
$3.46
Total Free Profit Per Share:
$25.10
$23.35
n/a
$-1.75
FD Mkt. Cap / Gold Eq.:
$158.96
$204.42
n/a
$45.46
FD Mkt. Cap / Silver Eq.:
$1.86
$2.43
n/a
$0.56
FD Mkt. Cap / Per Metal as % Spot Price:
8.65%
10.88%
n/a
2.23%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
07/07/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
02/09/2023
Spot Gold:
$1,838.00
$1,879.50
02/09/2023
$41.50
Spot Silver:
$21.56
$22.32
02/09/2023
$0.76
Gold:Silver Ratio:
85.25
84.21
02/09/2023
-1.04
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: