Suspension of trading

Valuation New Gold Inc.

Equities

Market Closed - Toronto S.E. Other stock markets 16:00:00 2026-03-23 EDT			5-day change	1st Jan Change
12.16 ^CAD	+3.31%		-.--%	+1.67%

03-23	New Gold Inc.(TSX:NGD) dropped from S&P/TSX Capped Composite Index	CI
03-23	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)	679,869	680,857	682,276	686,584	790,900	791,727
Announcement Date	2/18/21	2/23/22	2/16/23	2/13/24	2/19/25	3/20/26

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.	-	-	-	-	7B
NEWMONT CORPORATION	9.38x	3.4x	5.09x	1.04%	106B
AGNICO EAGLE MINES LIMITED	11.63x	4.47x	6.17x	1.02%	81.84B
BARRICK MINING CORPORATION	10.07x	2.78x	4.01x	2.07%	66.07B
WHEATON PRECIOUS METALS CORP.	22.87x	13.15x	15.67x	0.66%	52.81B
ANGLOGOLD ASHANTI PLC	8.7x	3.02x	4.3x	5.67%	42.53B
KINROSS GOLD CORPORATION	8.39x	2.81x	4.27x	0.57%	31.3B
NORTHERN STAR RESOURCES LIMITED	16.52x	3.82x	7.1x	2.58%	20.09B
ROYAL GOLD, INC.	16.35x	8.72x	10.43x	0.93%	17.49B
COEUR MINING, INC.	9.8x	2.65x	4.12x	-	16.93B
Average	12.63x	4.98x	6.79x	1.82%	44.21B
Weighted average by Cap.	12.03x	4.81x	6.55x	1.65%