New Gold Inc
TSX:NGD

Watchlist Manager
New Gold Inc Logo
New Gold Inc
TSX:NGD
Watchlist
Price: 12.25 CAD 6.8% Market Closed
Market Cap: 9.7B CAD

Intrinsic Value

The intrinsic value of one NGD stock under the Base Case scenario is 15.72 CAD. Compared to the current market price of 12.25 CAD, New Gold Inc is Undervalued by 22%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

NGD Intrinsic Value
15.72 CAD
Undervaluation 22%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
New Gold Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about NGD?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is NGD valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for New Gold Inc.

Explain Valuation
Compare NGD to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about NGD?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
New Gold Inc

Current Assets 303.3m
Cash & Short-Term Investments 124.3m
Receivables 31.3m
Other Current Assets 147.7m
Non-Current Assets 2.1B
PP&E 2B
Other Non-Current Assets 62.2m
Current Liabilities 344.9m
Accounts Payable 43.9m
Accrued Liabilities 106.9m
Other Current Liabilities 194.1m
Non-Current Liabilities 784.5m
Long-Term Debt 395.7m
Other Non-Current Liabilities 388.8m
Efficiency

Free Cash Flow Analysis
New Gold Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
New Gold Inc

Revenue
1.2B USD
Cost of Revenue
-165.8m USD
Gross Profit
1.1B USD
Operating Expenses
-627.6m USD
Operating Income
448.8m USD
Other Expenses
-199.5m USD
Net Income
249.3m USD
Fundamental Scores

NGD Profitability Score
Profitability Due Diligence

New Gold Inc's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Exceptional Operating Margin
Exceptional Gross Margin
ROIC is Increasing
Strong 3Y Average Gross Margin
58/100
Profitability
Score

New Gold Inc's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

NGD Solvency Score
Solvency Due Diligence

New Gold Inc's solvency score is 58/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Average Interest Coverage
58/100
Solvency
Score

New Gold Inc's solvency score is 58/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

NGD Price Targets Summary
New Gold Inc

Wall Street analysts forecast NGD stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for NGD is 11.66 CAD with a low forecast of 5.75 CAD and a high forecast of 15.75 CAD.

Lowest
Price Target
5.75 CAD
53% Downside
Average
Price Target
11.66 CAD
5% Downside
Highest
Price Target
15.75 CAD
29% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

New Gold Inc
does not pay dividends
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one NGD stock?

The intrinsic value of one NGD stock under the Base Case scenario is 15.72 CAD.

Is NGD stock undervalued or overvalued?

Compared to the current market price of 12.25 CAD, New Gold Inc is Undervalued by 22%.

Back to Top