Valuation New Gold Inc.

Equities

Market Closed - Toronto S.E. Other stock markets 01:30:00 11/07/2025 am IST			5-day change	1st Jan Change
6.420 ^CAD	-1.38%		-3.60%	+78.83%

27/06	Wesdome Gold Mines Ltd. completed the acquisition of remaining 89.557616% stake in Angus Gold Inc. from New Gold Inc. and others.	CI
12/06	New Gold to Redeem $111 Million Notes Due 2027	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,494	1,017	670.5	998.2	1,973	3,712	-	-
Change	-	-31.94%	-34.06%	48.88%	97.69%	88.13%	-	-
Enterprise Value (EV) ¹	1,797	1,026	864.6	998.2	2,265	3,772	2,694	1,462
Change	-	-42.88%	-15.76%	15.46%	126.93%	66.52%	-28.57%	-45.74%
P/E ratio	-18.3x	7.11x	-9.83x	-16.2x	17.8x	12.7x	5.69x	5.67x
PBR	1.89x	1.06x	0.7x	1.27x	1.88x	-	-	-
PEG	-	-0x	0x	1.6x	-0x	0x	0x	28.01x
Capitalization / Revenue	2.32x	1.36x	1.11x	1.27x	2.13x	2.82x	1.96x	2.09x
EV / Revenue	2.79x	1.38x	1.43x	1.27x	2.45x	2.86x	1.42x	0.82x
EV / EBITDA	6.51x	3.08x	4.76x	3.37x	5.27x	4.93x	2.16x	1.18x
EV / EBIT	22.1x	7.48x	-63.6x	16.2x	12.4x	7.82x	2.84x	1.44x
EV / FCF	170x	13.4x	-8.47x	46x	18.6x	9.29x	2.79x	1.43x
FCF Yield	0.59%	7.44%	-11.8%	2.17%	5.37%	10.8%	35.8%	70%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.12	0.21	-0.1	-0.09	0.14	0.37	0.825	0.8267
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	643.4	745.5	604.4	786.5	924.5	1,319	1,898	1,772
EBITDA ¹	276	333	181.8	296	429.8	764.5	1,245	1,240
EBIT ¹	81.4	137.3	-13.6	61.8	182.3	482.2	947.9	1,017
Net income ¹	-79.3	141	-66.8	-64.5	102.6	308.8	679.8	651.7
Net Debt ¹	302.9	9.5	194.1	-	291.8	59.5	-1,018	-2,250
Reference price ²	2.197	1.493	0.983	1.454	2.495	4.691	4.691	4.691
Nbr of stocks (in thousands)	6,79,869	6,80,857	6,82,276	6,86,584	7,90,900	7,91,369	-	-
Announcement Date	18/02/21	23/02/22	16/02/23	13/02/24	19/02/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NEW GOLD INC.	12.68x	2.86x	4.93x	-.--%	371.25Cr
NEWMONT CORPORATION	11.39x	3.38x	6.28x	1.67%	6.58TCr
AGNICO EAGLE MINES LIMITED	17.34x	5.41x	8.44x	1.24%	5.94TCr
WHEATON PRECIOUS METALS CORP.	37.68x	21.32x	26.94x	0.77%	4.07TCr
BARRICK MINING CORPORATION	11.31x	2.31x	4.02x	1.94%	3.61TCr
ANGLOGOLD ASHANTI PLC	9x	2.42x	3.89x	6.74%	2.35TCr
KINROSS GOLD CORPORATION	13.18x	2.96x	5.2x	0.78%	1.88TCr
NORTHERN STAR RESOURCES LIMITED	27.65x	3.63x	10.56x	3.05%	1.56TCr
LUNDIN GOLD INC.	19.15x	7.38x	10.69x	4.37%	1.23TCr
ALAMOS GOLD INC.	22.23x	5.92x	9.66x	0.38%	1.1TCr
Average	18.16x	5.76x	9.06x	2.09%	2.87TCr
Weighted average by Cap.	17.91x	6.38x	9.64x	1.96%