Mining Stocks

New Gold Inc (USA) Valuation – Initial Coverage $NGD

Benjamin Graham taught that Intelligent Investors must do a thorough fundamental analysis of investment opportunities to determine their intrinsic value and inherent risk.  This is best done by utilizing a systematic approach to analysis that will provide investors with a sense of how a specific company compares to another company or by reviewing the 10 Stocks for Using A Benjamin Graham Value Investing Strategy – March 2017.  By using the ModernGraham method one can review a company’s historical accomplishments and determine an intrinsic value that can be compared across industries.  What follows is a stock analysis showing a specific look at how New Gold Inc (USA) (NGD) fares in the ModernGraham valuation model.

Company Profile (obtained from Google Finance): New Gold Inc. is an intermediate gold mining company. The Company is engaged in the development and operation of mineral properties. Its segments include New Afton, Mesquite, Peak Mines, Cerro San Pedro, Corporate and Other. It has operating mines in Canada, the United States, Australia and Mexico; development projects in Canada, and a stream on gold production from a development property in Chile. Its development projects include Rainy River and Blackwater projects, which are located in Canada. Its Rainy River project is a gold project located approximately 65 kilometers northwest of Fort Frances in northwestern Ontario, Canada. The Rainy River comprises approximately 192 square kilometers of various rights and claims. The Blackwater Project is located approximately 160 kilometers southwest of the city of Prince George in central British Columbia, Canada and 110 kilometers southwest of the town of Vanderhoof. The Blackwater project covers an area of over 1,000 square kilometers.

NGD Chart

NGD data by YCharts

[level-free]
To read the details of this valuation, you must be logged in as a premium member. If you are not a premium member, please consider becoming one.

Premium members can view a full ModernGraham valuation of the company and have access to download a PDF version of the valuation for easy reference. Recent valuations of the components of the Dow Jones Industrial Average are available for free members, including this one of Microsoft Corporation.  In addition, here is a post detailing what can be found within each individual company’s valuation.

Learn More About Premium Membership

[/level-free]
[not-level-free]

Downloadable PDF version of this valuation:

ModernGraham Valuation of NGD – July 2017

Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $1,763,020,176 Fail
2. Sufficiently Strong Financial Condition Current Ratio > 2 3.15 Pass
3. Earnings Stability Positive EPS for 10 years prior Fail
4. Dividend Record Dividend Payments for 10 years prior Fail
5. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end -85.95% Fail
6. Moderate PEmg Ratio PEmg < 20 -19.34 Fail
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 0.70 Fail
Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor.
1. Sufficiently Strong Financial Condition Current Ratio > 1.5 3.15 Pass
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 2.36 Fail
3. Earnings Stability Positive EPS for 5 years prior Fail
4. Dividend Record Currently Pays Dividend Fail
5. Earnings Growth EPSmg greater than 5 years ago Fail

Stage 2: Determination of Intrinsic Value

EPSmg -$0.16
MG Growth Estimate -4.25%
MG Value $0.00
Opinion Overvalued
MG Grade C-
MG Value based on 3% Growth -$2.27
MG Value based on 0% Growth -$1.33
Market Implied Growth Rate -13.92%
Current Price $3.03
% of Intrinsic Value N/A

New Gold Inc. (USA) does not satisfy the requirements of either the Enterprising Investor or the more conservative Defensive Investor.  The Defensive Investor is concerned with the  small size, insufficient earnings stability or growth over the last ten years, and the poor dividend history, and the high PEmg and PB ratios. The Enterprising Investor has concerns regarding the level of debt relative to the net current assets, and the lack of earnings stability or growth over the last five years, and the lack of dividends.  As a result, all value investors following the ModernGraham approach should explore other opportunities at this time or proceed cautiously with a speculative attitude.

As for a valuation, the company appears to be Overvalued after seeing its EPSmg (normalized earnings) decline from $0.04 in 2013 to an estimated $-0.16 for 2017.  This level of negative earnings does not support a positive valuation.As a result, the ModernGraham valuation model, based on the Benjamin Graham value investing formula, returns an estimate of intrinsic value below the price.

At the time of valuation, further research into New Gold Inc. (USA) revealed the company was trading below its Graham Number of $4.48.  The company does not pay a dividend.  Its PEmg (price over earnings per share – ModernGraham) was -19.34, which was below the industry average of 146.28, which by some methods of valuation makes it one of the most undervalued stocks in its industry.  Finally, the company was trading above its Net Current Asset Value (NCAV) of $-2.45.

New Gold Inc. (USA) receives an average overall rating in the ModernGraham grading system, scoring a C-.

Stage 3: Information for Further Research

Net Current Asset Value (NCAV) -$2.45
Graham Number $4.48
PEmg -19.34
Current Ratio 3.15
PB Ratio 0.70
Current Dividend $0.00
Dividend Yield 0.00%
Number of Consecutive Years of Dividend Growth 0

[/not-level-free]

Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Balance Sheet Information 3/1/2017
Total Current Assets $551,700,000
Total Current Liabilities $174,900,000
Long-Term Debt $890,000,000
Total Assets $4,138,600,000
Intangible Assets $0
Total Liabilities $1,848,200,000
Shares Outstanding (Diluted Average) 528,900,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $0.22
Dec2016 $0.01
Dec2015 -$0.40
Dec2014 -$0.95
Dec2013 -$0.39
Dec2012 $0.42
Dec2011 $0.40
Dec2010 $0.12
Dec2009 -$0.64
Dec2008 -$0.69
Dec2007 -$2.02
Dec2006 -$0.13
Dec2005 -$0.17
Dec2004 -$0.08
Dec2003 -$0.10
Dec2002 -$0.01
Dec2001 -$0.01
Dec2000 -$0.03
Dec1999 -$0.02
Dec1998 -$0.01
Dec1997 -$0.01

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate -$0.16
Dec2016 -$0.32
Dec2015 -$0.38
Dec2014 -$0.28
Dec2013 $0.04
Dec2012 $0.14
Dec2011 -$0.19
Dec2010 -$0.55
Dec2009 -$0.83
Dec2008 -$0.82
Dec2007 -$0.76
Dec2006 -$0.12
Dec2005 -$0.10
Dec2004 -$0.06
Dec2003 -$0.04
Dec2002 -$0.02
Dec2001 -$0.02

Recommended Reading:

Other ModernGraham posts about the company

None.  This is the first time ModernGraham has covered the company.

Other ModernGraham posts about related companies

Dominion Diamond Corp Valuation – Initial Coverage $TSE:DDC
Lundin Mining Co Valuation – Initial Coverage $TSE:LUN
Lucara Diamond Corp Valuation – Initial Coverage $TSE:LUC
Teck Resources Ltd Valuation – Initial Coverage $TSE:TECK.B
Consol Energy Inc Valuation – March 2017 $CNX
Stillwater Mining Company Valuation – Initial Coverage $SWC
Allegheny Technologies Inc Valuation – March 2017 $ATI
Silver Standard Resources Inc Valuation – Initial Coverage $TSE:SSO
Sandstorm Gold Ltd Valuation – Initial Coverage $TSE:SSL
Kirkland Lakes Gold Ltd Valuation – Initial Coverage $TSE:KL

Disclaimer:

The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.

Leave a Reply

Your email address will not be published. Required fields are marked *

This site uses Akismet to reduce spam. Learn how your comment data is processed.

Back To Top