investorscraft@gmail.com

Intrinsic ValueNew Gold Inc. (NGD.TO)

Previous Close$13.68
Intrinsic Value
Upside potential
Previous Close
$13.68

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

New Gold Inc. is an intermediate gold mining company focused on the exploration, development, and operation of mineral properties, primarily gold, silver, and copper deposits. The company operates two key mines: the Rainy River mine in Ontario and the New Afton mine in British Columbia, both wholly owned, ensuring full control over production and cost management. These assets position New Gold as a mid-tier producer with a diversified revenue stream from precious and base metals. The company’s operations are strategically located in stable mining jurisdictions, reducing geopolitical risks while benefiting from established infrastructure. New Gold competes in a cyclical industry where production efficiency and cost containment are critical. Its focus on operational optimization and reserve expansion supports its competitive positioning against larger peers. The absence of dividends reflects a reinvestment strategy aimed at sustaining production and exploring growth opportunities, which is typical for intermediate miners balancing capital discipline with expansion.

Revenue Profitability And Efficiency

New Gold reported revenue of CAD 924.5 million in its latest fiscal year, with net income of CAD 102.6 million, translating to diluted EPS of CAD 0.13. Operating cash flow stood at CAD 392.8 million, indicating robust cash generation from core operations. Capital expenditures of CAD 271.1 million highlight ongoing investments in mine development and sustaining activities, aligning with the company’s growth and operational maintenance priorities.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its ability to generate substantial operating cash flow relative to its market capitalization. With a net income margin of approximately 11.1%, New Gold demonstrates profitability despite the capital-intensive nature of mining. The balance between reinvestment (evidenced by capex) and cash flow generation suggests disciplined capital allocation, though further efficiency gains could enhance returns.

Balance Sheet And Financial Health

New Gold maintains a moderate financial position with CAD 105.2 million in cash and equivalents against total debt of CAD 399.7 million. The debt level appears manageable given its cash flow profile, but liquidity remains a focus area. The absence of dividends allows for debt reduction or reinvestment in growth projects, supporting long-term financial stability.

Growth Trends And Dividend Policy

The company’s growth is tied to operational execution and reserve expansion at its Rainy River and New Afton mines. With no dividend policy, New Gold prioritizes reinvestment in exploration and development, typical of intermediate miners aiming to scale production. Future trends will depend on metal price volatility and the success of cost-control measures in a capital-intensive sector.

Valuation And Market Expectations

New Gold’s market capitalization of CAD 4.68 billion reflects investor expectations tied to gold price trends and operational performance. A beta of 0.955 indicates relative stability compared to the broader market, though the stock remains sensitive to commodity cycles. Valuation metrics will hinge on sustained production growth and margin improvements.

Strategic Advantages And Outlook

New Gold’s strategic advantages include its geographically stable assets and focus on operational efficiency. The outlook depends on metal prices, cost management, and successful reserve replenishment. While the company is well-positioned as a mid-tier producer, its ability to navigate industry cyclicality and execute growth projects will be critical to long-term value creation.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount