New Gold Inc
TSX:NGD

Watchlist Manager
New Gold Inc Logo
New Gold Inc
TSX:NGD
Watchlist
Price: 11.53 CAD -1.96% Market Closed
Market Cap: 9.1B CAD

Relative Value

The Relative Value of one NGD stock under the Base Case scenario is hidden CAD. Compared to the current market price of 11.53 CAD, New Gold Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

NGD Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
45
Median 3Y
1.9
Median 5Y
1.6
Industry
2
Forward
4.4
vs History
7
vs Industry
10
Median 3Y
-9.4
Median 5Y
-9.8
Industry
18.8
Forward
13.4
vs History
0
vs Industry
22
Median 3Y
4.9
Median 5Y
4.1
Industry
10.9
vs History
vs Industry
8
Median 3Y
-3.5
Median 5Y
-2.9
Industry
18.4
vs History
0
vs Industry
26
Median 3Y
1.8
Median 5Y
1.3
Industry
2.1
vs History
0
vs Industry
43
Median 3Y
2.2
Median 5Y
1.8
Industry
2.5
Forward
4.6
vs History
0
vs Industry
53
Median 3Y
2.9
Median 5Y
2.4
Industry
8.3
vs History
0
vs Industry
21
Median 3Y
5.7
Median 5Y
5.1
Industry
12.3
Forward
7.8
vs History
44
vs Industry
13
Median 3Y
17.3
Median 5Y
15.1
Industry
14.9
Forward
11.3
vs History
0
vs Industry
23
Median 3Y
5.8
Median 5Y
5
Industry
12.4
vs History
6
vs Industry
9
Median 3Y
20
Median 5Y
20
Industry
16.8
vs History
0
vs Industry
34
Median 3Y
0.9
Median 5Y
0.7
Industry
1.9

Multiples Across Competitors

NGD Competitors Multiples
New Gold Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
New Gold Inc
TSX:NGD
9.1B CAD 5.3 26.6 9.9 15.4
RU
Polyus PJSC
LSE:PLZL
70.4T USD 11 738.4 36 532.2 20 153.7 23 127.7
ZA
Gold Fields Ltd
JSE:GFI
677.4B Zac 0 0 0 0
ZA
Harmony Gold Mining Company Ltd
JSE:HAR
221.3B Zac 0 0 0 0
CN
Zijin Mining Group Co Ltd
SSE:601899
842.5B CNY 2.6 18.5 16.4 16.4
US
Newmont Corporation
NYSE:NEM
107.1B USD 5 14.9 9 11.5
CA
Agnico Eagle Mines Ltd
TSX:AEM
116.3B CAD 8 24.5 12.1 15.8
AU
Greatland Gold PLC
ASX:GGP
124.8B AUD 64.9 184.3 132.7 149
CA
Barrick Mining Corp
F:ABR0
62.2B EUR 5 20.4 8.7 11.1
CA
Barrick Gold Corp
TSX:ABX
100B CAD 5 20.3 8.7 11.1
CA
Wheaton Precious Metals Corp
TSX:WPM
73.4B CAD 29.1 53.3 38.9 49.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
New Gold Inc
TSX:NGD
Average EV/EBITDA: 2 265.6
9.9
54%
0.2
RU
P
Polyus PJSC
LSE:PLZL
20 153.7
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
34%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
30%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
16.4
33%
0.5
US
Newmont Corporation
NYSE:NEM
9
24%
0.4
CA
Agnico Eagle Mines Ltd
TSX:AEM
12.1
27%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
132.7
-5%
N/A
CA
Barrick Mining Corp
F:ABR0
8.7
33%
0.3
CA
Barrick Gold Corp
TSX:ABX
8.7
33%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
38.9
32%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
New Gold Inc
TSX:NGD
Average EV/EBIT: 2 600.8
15.4
83%
0.2
RU
P
Polyus PJSC
LSE:PLZL
23 127.7
N/A N/A
ZA
G
Gold Fields Ltd
JSE:GFI
Not Available
39%
N/A
ZA
H
Harmony Gold Mining Company Ltd
JSE:HAR
Not Available
32%
N/A
CN
Zijin Mining Group Co Ltd
SSE:601899
16.4
27%
0.6
US
Newmont Corporation
NYSE:NEM
11.5
30%
0.4
CA
Agnico Eagle Mines Ltd
TSX:AEM
15.8
36%
0.4
AU
G
Greatland Gold PLC
ASX:GGP
149
-3%
N/A
CA
Barrick Mining Corp
F:ABR0
11.1
43%
0.3
CA
Barrick Gold Corp
TSX:ABX
11.1
43%
0.3
CA
Wheaton Precious Metals Corp
TSX:WPM
49.6
28%
1.8