New Gold Valuation

Q: What is the Fair Price of 0V90 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

0V90 (CA$3.75) is trading below our estimate of [[fair value]] (CA$81.25)

Is 0V90 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

3/6

Valuation Score 3/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 0V90 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 0V90 (CA$3.75) is trading below our estimate of fair value (CA$81.25)

Significantly Below Fair Value: 0V90 is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 0V90?

Key metric: As 0V90 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 0V90. This is calculated by dividing 0V90's market cap by their current earnings.
What is 0V90's PE Ratio?
PE Ratio	111.7x
Earnings	US$20.10m
Market Cap	US$2.25b

0V90 key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	3x
Enterprise Value/EBITDA	7.2x
PEG Ratio	1.3x

Price to Earnings Ratio vs Peers

How does 0V90's PE Ratio compare to its peers?

The above table shows the PE ratio for 0V90 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	22.9x
CEY Centamin	25.5x	21.7%	UK£1.7b
HOC Hochschild Mining	46.9x	52.9%	UK£1.1b
PAF Pan African Resources	11.2x	27.2%	UK£709.1m
SRB Serabi Gold	7.8x	45.0%	UK£67.4m
0V90 New Gold	111.7x	88.0%	CA$3.1b

Price-To-Earnings vs Peers: 0V90 is expensive based on its Price-To-Earnings Ratio (111.7x) compared to the peer average (22.9x).

Price to Earnings Ratio vs Industry

How does 0V90's PE Ratio compare vs other companies in the GB Metals and Mining Industry?

8 Companies	Price / Earnings	Estimated Growth	Market Cap
ENPL En+ Group International	2.2x	8.0%	US$4.67b
NLMK Novolipetsk Steel	0.8x	n/a	US$4.08b
EVR EVRAZ	0.4x	n/a	US$1.42b
MTL Metals Exploration	0.9x	-60.3%	US$126.89m

8 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: 0V90 is expensive based on its Price-To-Earnings Ratio (111.7x) compared to the UK Metals and Mining industry average (10.3x).

Price to Earnings Ratio vs Fair Ratio

What is 0V90's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

0V90 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	111.7x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate 0V90's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst 0V90 forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	CA$3.73	CA$4.87 +30.6%	13.3%	CA$5.52	CA$3.65	n/a	5
Nov ’25	CA$3.90	CA$4.77 +22.6%	17.6%	CA$5.50	CA$3.35	n/a	4
Oct ’25	CA$4.31	CA$4.38 +1.7%	17.6%	CA$5.51	CA$3.35	n/a	4
Sep ’25	CA$3.33	CA$3.91 +17.5%	20.6%	CA$4.50	CA$2.53	n/a	4
Aug ’25	CA$3.28	CA$3.85 +17.3%	19.2%	CA$4.51	CA$2.61	n/a	4
Jul ’25	CA$2.75	CA$2.93 +6.6%	37.0%	CA$4.25	CA$1.03	n/a	5
Jun ’25	CA$2.96	CA$2.74 -7.3%	34.3%	CA$3.50	CA$1.03	n/a	5
May ’25	CA$2.53	CA$2.65 +4.8%	29.6%	CA$3.25	CA$1.04	n/a	6
Apr ’25	n/a	CA$2.07 0%	26.5%	CA$2.75	CA$1.02	n/a	6
Mar ’25	CA$1.77	CA$2.07 +17.0%	26.5%	CA$2.75	CA$1.02	n/a	6
Feb ’25	CA$1.71	CA$2.13 +24.4%	28.6%	CA$3.00	CA$1.01	n/a	6
Jan ’25	CA$1.92	CA$1.98 +3.1%	26.5%	CA$2.57	CA$1.01	n/a	6
Dec ’24	CA$1.91	CA$2.00 +4.6%	26.5%	CA$2.60	CA$1.02	n/a	6
Nov ’24	CA$1.71	CA$1.99 +16.6%	28.3%	CA$2.65	CA$1.04	CA$3.90	6
Oct ’24	CA$1.24	CA$1.94 +56.8%	30.4%	CA$2.76	CA$1.02	CA$4.31	6
Sep ’24	CA$1.37	CA$1.95 +42.2%	30.4%	CA$2.78	CA$1.02	CA$3.33	6
Aug ’24	n/a	CA$1.91 0%	30.7%	CA$2.74	CA$0.99	CA$3.28	6
Jul ’24	n/a	CA$1.92 0%	30.9%	CA$2.76	CA$1.00	CA$2.75	6
Jun ’24	CA$1.60	CA$1.95 +22.1%	30.1%	CA$2.74	CA$1.02	CA$2.96	6
May ’24	n/a	CA$1.94 0%	30.3%	CA$2.74	CA$1.02	CA$2.53	6
Apr ’24	CA$1.53	CA$1.76 +15.1%	27.8%	CA$2.51	CA$1.02	n/a	6
Mar ’24	n/a	CA$1.77 0%	27.8%	CA$2.53	CA$1.03	CA$1.77	6
Feb ’24	CA$1.57	CA$1.79 +13.9%	30.9%	CA$2.72	CA$1.00	CA$1.71	6
Jan ’24	n/a	CA$1.72 0%	31.8%	CA$2.73	CA$1.03	CA$1.92	6
Dec ’23	n/a	CA$1.70 0%	31.5%	CA$2.69	CA$1.01	CA$1.91	6
Nov ’23	CA$1.29	CA$1.63 +27.1%	32.3%	CA$2.72	CA$1.03	CA$1.71	7

Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of agreement.

Discover undervalued companies

Altri SGPS

€1.0b

Produces and sells cellulosic fibers and energy in Portugal and internationally.

0DJV

€5.05

-2.6%

5.5%

Navigator Company

€2.5b

Manufactures and markets pulp and paper products worldwide.

0KLO

€3.51

-4.6%

-7.0%

Elkem

NOK 11.6b

Engages in the provision of advanced material solutions worldwide.

0SFN

NOK 18.36

1.7%

1.3%