Suspension of trading

Valuation New Gold Inc.

Equities

Market Closed - Toronto S.E. Other stock markets 01:30:00 24/03/2026 am IST			5-day change	1st Jan Change
12.16 ^CAD	+3.31%		-.--%	+1.67%

24/03	New Gold Inc.(TSX:NGD) dropped from S&P/TSX Capped Composite Index	CI
24/03	New Gold Inc.(TSX:NGD) dropped from S&P/TSX Completion Index	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Capitalization ¹	1,494	1,017	670.5	998.2	1,973	6,906
Change	-	-31.94%	-34.06%	48.88%	97.69%	249.97%
Enterprise Value (EV) ¹	1,781	987.2	838.9	1,207	2,263	6,972
Change	-	-44.56%	-15.02%	43.86%	87.5%	208.11%
P/E ratio	-18.3x	7.23x	-9.83x	-15.4x	18.3x	8.08x
PBR	1.89x	1.06x	0.7x	1.27x	1.88x	3.61x
PEG	-	-0x	0x	2.7x	-0x	0x
Capitalization / Revenue	2.32x	1.36x	1.11x	1.27x	2.13x	4.68x
EV / Revenue	2.77x	1.32x	1.39x	1.53x	2.45x	4.72x
EV / EBITDA	7.08x	2.97x	4.78x	4.17x	5.28x	4.95x
EV / EBIT	27.2x	7.44x	-46.3x	21.1x	12.7x	6.06x
EV / FCF	-15.4x	12.3x	-8x	19.4x	29.4x	63.7x
FCF Yield	-6.48%	8.14%	-12.5%	5.17%	3.4%	1.57%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.12	0.2065	-0.1	-0.0943	0.1364	1.08
Distribution rate	-	-	-	-	-	-
Net sales ¹	643.4	745.5	604.4	786.5	924.5	1,476
EBITDA ¹	251.5	332.5	175.5	289.6	428.5	1,410
EBIT ¹	65.5	132.6	-18.1	57.1	177.6	1,151
Net income ¹	-79.3	140.6	-66.8	-64.5	102.6	857.9
Net Debt ¹	286.6	-29.7	168.4	208.6	289.4	65.6
Reference price ²	2.197	1.493	0.983	1.454	2.495	8.723
Nbr of stocks (in thousands)	6,79,869	6,80,857	6,82,276	6,86,584	7,90,900	7,91,727
Announcement Date	18/02/21	23/02/22	16/02/23	13/02/24	19/02/25	20/03/26

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.	-	-	-	-	699.53Cr
NEWMONT CORPORATION	11.78x	4.2x	6.46x	0.85%	13TCr
AGNICO EAGLE MINES LIMITED	15.01x	6.08x	8.41x	0.77%	11TCr
BARRICK MINING CORPORATION	10.68x	3.07x	4.45x	1.77%	7.3TCr
WHEATON PRECIOUS METALS CORP.	24.6x	15.9x	18.81x	0.54%	6.58TCr
ANGLOGOLD ASHANTI PLC	9.74x	3.77x	5.1x	3.68%	5.52TCr
KINROSS GOLD CORPORATION	10.17x	3.64x	5.57x	0.42%	4.05TCr
NORTHERN STAR RESOURCES LIMITED	20.19x	4.58x	8.76x	2.05%	2.48TCr
ROYAL GOLD, INC.	20.73x	10.44x	12.95x	0.71%	2.26TCr
COEUR MINING, INC.	8.72x	3.22x	4.62x	-	2.09TCr
Average	14.62x	6.10x	8.35x	1.35%	5.49TCr
Weighted average by Cap.	14.15x	6.00x	8.18x	1.24%