|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 10.79 CAD | +4.15% |
|
-4.00% | +200.56% |
| 12-01 | New Gold Upgraded to Buy at TD | MT |
| 11-03 | Coeur Mining if deal terminated under some circumstances, Coeur or New Gold to pay other party fee of $413.7 million & $254.7 million respectively | RE |
Company Valuation: New Gold Inc.
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 | 5,924 | - | - |
| Change | - | -31.94% | -34.06% | 48.88% | 97.69% | 200.19% | - | - |
| Enterprise Value (EV) 1 | 1,797 | 1,026 | 864.6 | 998.2 | 2,265 | 5,650 | 4,255 | 2,593 |
| Change | - | -42.88% | -15.76% | 15.46% | 126.93% | 149.42% | -24.69% | -39.06% |
| P/E ratio | -18.3x | 7.11x | -9.83x | -16.2x | 17.8x | 12.7x | 7.34x | 7.52x |
| PBR | 1.89x | 1.06x | 0.7x | 1.27x | 1.88x | - | - | - |
| PEG | - | -0x | 0x | 1.6x | -0x | 0x | 0.1x | -3.07x |
| Capitalization / Revenue | 2.32x | 1.36x | 1.11x | 1.27x | 2.13x | 3.96x | 2.58x | 2.76x |
| EV / Revenue | 2.79x | 1.38x | 1.43x | 1.27x | 2.45x | 3.77x | 1.85x | 1.21x |
| EV / EBITDA | 6.51x | 3.08x | 4.76x | 3.37x | 5.27x | 6.21x | 2.5x | 1.79x |
| EV / EBIT | 22.1x | 7.48x | -63.6x | 16.2x | 12.4x | 8.53x | 3.28x | 2.31x |
| EV / FCF | 170x | 13.4x | -8.47x | 46x | 18.6x | 10x | 2.83x | 1.56x |
| FCF Yield | 0.59% | 7.44% | -11.8% | 2.17% | 5.37% | 9.97% | 35.4% | 64.1% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.12 | 0.21 | -0.1 | -0.09 | 0.14 | 0.59 | 1.02 | 0.995 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 643.4 | 745.5 | 604.4 | 786.5 | 924.5 | 1,497 | 2,297 | 2,144 |
| EBITDA 1 | 276 | 333 | 181.8 | 296 | 429.8 | 909.9 | 1,701 | 1,450 |
| EBIT 1 | 81.4 | 137.3 | -13.6 | 61.8 | 182.3 | 662.7 | 1,296 | 1,121 |
| Net income 1 | -79.3 | 141 | -66.8 | -64.5 | 102.6 | 443.9 | 926.2 | 786 |
| Net Debt 1 | 302.9 | 9.5 | 194.1 | - | 291.8 | -274 | -1,669 | -3,331 |
| Reference price 2 | 2.197 | 1.493 | 0.983 | 1.454 | 2.495 | 7.482 | 7.482 | 7.482 |
| Nbr of stocks (in thousands) | 679,869 | 680,857 | 682,276 | 686,584 | 790,900 | 791,715 | - | - |
| Announcement Date | 2/18/21 | 2/23/22 | 2/16/23 | 2/13/24 | 2/19/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.68x | 3.77x | 6.21x | -.--% | 5.92B | |
| 12.63x | 4.39x | 7.39x | 1.12% | 96.96B | |
| 20.24x | 6.84x | 10.12x | 0.89% | 82.7B | |
| 17.87x | 4.15x | 6.78x | 1.41% | 67.63B | |
| 36.89x | 22.29x | 27.37x | 0.62% | 47.71B | |
| 14.08x | 4.02x | 6.24x | 3.76% | 39.79B | |
| 15.25x | 4.38x | 7.17x | 0.47% | 31.97B | |
| 16.91x | 4.34x | 7.8x | 2.08% | 24.57B | |
| 24.62x | 10.45x | 14.9x | 3.51% | 19.11B | |
| 24.99x | 16.6x | 20.22x | 0.89% | 16.74B | |
| Average | 19.62x | 8.12x | 11.42x | 1.47% | 43.31B | |
| Weighted average by Cap. | 19.15x | 7.48x | 10.73x | 1.4% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- NGD Stock
- Valuation New Gold Inc.
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition