Gold Miners Newsletter Logo

Comparative Analysis Table - The Majors

www.goldminersreport.com

Complimentary Copy of June 2013 Newsletter!

Major Gold Producers Gold
Miners
Rating
Market & Financial U.S.
Trading
Symb
Operating Profile J Risk
Score
see definitions
below
Gold Production 2012 Reserves Estimated
Life of
Gold Rsrvs
(Years)5
Production
Increase
Coming
Online
(Next 2yrs)
Hedging
Gold Reserves Additional Metal Reserves
Company U.S.
XChng
U.S.
Symb
TSX
Symb
Share
Price
(US$)
Market
Cap
(US$B)
P/E
Ratio2
Dividend
Yield4
Cash
($M)3
Entrprse
Value
(US$B)
Working
Capital
($M)3,6
Cash
Flow
($M)3
GM 'All-In'
Costs
(per Oz)3
EV/
EBITDA
(mrq)
# of
Mines
# of
Countries
# of Workers Oz per
Employee
Gold Oz
Production
(ttm)
Gold
Reserves
Moz
Reserve
Growth/
(Decline)
2012 v 2011
Reserve
Grade
(g/t)
Other Gold By-Product Metal Rsrvs Measured in Gold
Equivalent
Ounces
Other Rsrv /
Gold Rsrv
Ratio
Gold
Hedge
Book
Goldcorp Inc (Vancouver) NYSE GG G
 
$27.04 $ 22.05 N/A 2.21% $625 $ 23.70 $688 $73 $992 19.65 GG 11 6 16,000 2.07 162 2,598,100 66.86 3.34% 0.80 Cu,Ag,Zn,Pb 44.85 0.67 25.7 32% - 37% 0%
Barrick Gold Corp (Toronto) NYSE ABX ABX $19.91 $ 23.19 N/A 1.00% $2,283 Subscribers ABX 27 9 25,000 Subscribers Subscribers
Newmont Mining (Colorado) NYSE NEM NMC $24.60 $ 12.25 5.95 2.44% $1,475 NEM 10 7 40,000
Newcrest Mining Ltd (Melbourne) ASX NCM.AX NM $12.00 $ 9.20 N/A N/A $69 NCM.AX 9 4 19,000
Yamana Gold Inc (Toronto) NYSE AUY YRI $10.10 $ 7.61 N/A 1.49% $380 AUY 7 4 9,500
AngloGold Ashanti (Johannesburg) NYSE AU n/a $18.62 $ 7.45 N/A N/A $415 AU 21 10 66,000
Randgold Resources (Jersey) Nasdaq GOLD n/a $81.85 $ 7.59 27.19 0.61% $45 GOLD 4 2 11,477
Franco-Nevada1 (Toronto) NYSE FNV FNV $50.65 $ 7.45 N/A 1.42% $758 FNV 38 13 20
Kinross Gold Corp (Toronto) NYSE KGC K $4.89 $ 5.61 5.39 N/A $1,163 KGC 9 6 9,000
Agnico-Eagle Mines Ltd (Toronto) NYSE AEM AEM $32.38 $ 5.65 N/A 0.99% $136 AEM 5 3 5,723
Eldorado Gold Corp. (Vancouver) NYSE EGO ELD $6.85 $ 4.92 N/A 0.26% $522 EGO 7 4 7,024
Buenaventura (Lima) NYSE BVN n/a $12.88 $ 3.56 38.76 0.15% $99 BVN 14 1 10,888
Gold Fields Ltd (Johannesburg) NYSE GFI n/a $3.77 $ 2.90 N/A 1.06% $443 GFI 6 4 9,684
New Gold Inc. (Vancouver) NYSE NGD NGD $6.67 $ 3.36 85.94 N/A $563 NGD 4 4 1,721
Osisko Mining Corp (Montreal) n/a n/a OSK $7.48 $ 3.30 N/A N/A $115 OSK 1 1 812
Endeavour Mining Corp (Grand Cayman) n/a n/a EDV $0.93 $ 0.39 N/A N/A $67 EDV 3 3 2,970
Gold Miners Rating: Buy = 1.0 | Hold = 2.0 | Sell = 3.0 - (Buy Risk Ratings: Lowest Risk - 0.00 | Low Risk - 0.25 | Moderate Risk - 0.50 | High Risk - 0.75) - Example: 1.25 - Low Risk Buy Abbreviated Definitions
[1] Franco Nevada is a North America focused gold royalty and stream company     Gold Miners Rating - Our proprietary buy / sell rating metric Production Growth Pipeline - Mining projects anticipated to begin production within the next 24 months.
[2] ttm - Based on Trailing Twelve Months Enterprise Value - A more comprehensive valuation metric based on Market Cap
[3] mrq - Most Recent Quarter Cash Flow - Net cash generated from operations, investing and financing activities Gold Reserves - Proven and Probable gold reserves  
[4] Based on Year End 2012 Information GM 'All-In' Costs - Our proprietary measure of company costs to mine an ounce of gold Reserve Growth - 2012 growth in gold reserves over 2011  
[5] Rough Estimate - Does not take into consideration important factors such as recovery rates, reserves of project deposits that are at risk, production expansion plans, and gold price forecast variables. J-Risk Score - Our proprietary measure, on a scale of 0 to 5 (0 being no risk), of a company's overall risk profile given the countries in which they operate mines. Based on 2012 year end. Reserve Grade - Average amount of gold in ore measured in grams per tonne
Gold Hedge Book - Amount of gold sold forward to lock in sales price
 
[6] Working Capital - Current Assets less Current Liabilities (generally cash to be received or liability to be paid within a year)
March 7, 2014 Copyright Gold Miners - All Rights Reserved

Gold Miners' Recent Visitors Map