
New Gold Inc
TSX:NGD

Intrinsic Value
The intrinsic value of one
NGD
stock under the Base Case scenario is
9.81
CAD.
Compared to the current market price of 6.58 CAD,
New Gold Inc
is
Undervalued by 33%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
New Gold Inc
Fundamental Analysis


Revenue & Expenses Breakdown
New Gold Inc
Balance Sheet Decomposition
New Gold Inc
Current Assets | 353.8m |
Cash & Short-Term Investments | 219.6m |
Receivables | 12.4m |
Other Current Assets | 121.8m |
Non-Current Assets | 1.8B |
PP&E | 1.7B |
Other Non-Current Assets | 47m |
Free Cash Flow Analysis
New Gold Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
New Gold Inc
Revenue
|
941.5m
USD
|
Cost of Revenue
|
-182.8m
USD
|
Gross Profit
|
758.7m
USD
|
Operating Expenses
|
-566.2m
USD
|
Operating Income
|
192.5m
USD
|
Other Expenses
|
-63.1m
USD
|
Net Income
|
129.4m
USD
|
NGD Profitability Score
Profitability Due Diligence
New Gold Inc's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Score
New Gold Inc's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
NGD Solvency Score
Solvency Due Diligence
New Gold Inc's solvency score is 45/100. The higher the solvency score, the more solvent the company is.

Score
New Gold Inc's solvency score is 45/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NGD Price Targets Summary
New Gold Inc
According to Wall Street analysts, the average 1-year price target for
NGD
is 4.89 CAD
with a low forecast of 2.56 CAD and a high forecast of 6.3 CAD.
Dividends
Current shareholder yield for NGD is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
NGD
stock under the Base Case scenario is
9.81
CAD.
Compared to the current market price of 6.58 CAD,
New Gold Inc
is
Undervalued by 33%.