Valuation Barrick Mining Corporation

Equities

Market Closed - Toronto S.E. Other stock markets 21:00:00 06/02/2026 GMT			5-day change	1st Jan Change
61.75 ^CAD	+2.69%		-0.79%	+3.28%

02-06	UBS Adjusts Price Target on Barrick Mining to $55 From $59, Maintains Buy Rating	MT
02-06	RBC Keeps Barrick Gold's Outperform Rating, US$53 Price Target	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	33,814	30,153	31,824	27,080	73,583	76,370	-	-
Change	-	-10.83%	5.54%	-14.91%	171.72%	3.79%	-	-
Enterprise Value (EV) ¹	33,684	30,495	32,402	27,735	73,583	73,149	70,825	68,484
Change	-	-9.47%	6.25%	-14.4%	165.31%	-0.59%	-3.18%	-3.31%
P/E ratio	16.7x	71.5x	25.2x	12.7x	14.9x	12.5x	11.5x	11.1x
PBR	1.42x	1.32x	1.36x	1.12x	-	2.39x	2.1x	1.81x
PEG	-	-0.9x	0x	0.2x	0x	0.5x	1.31x	3.18x
Capitalization / Revenue	2.82x	2.74x	2.79x	2.1x	4.34x	3.56x	3.36x	3.32x
EV / Revenue	2.81x	2.77x	2.84x	2.15x	4.34x	3.41x	3.12x	2.97x
EV / EBITDA	4.64x	5.43x	5.92x	3.96x	6.5x	5.25x	4.32x	4.25x
EV / EBIT	6.53x	8.43x	9.44x	5.45x	7.82x	5.94x	5.15x	5.21x
EV / FCF	17.3x	70.6x	50.2x	21.1x	-	16.9x	11.1x	10.7x
FCF Yield	5.77%	1.42%	1.99%	4.75%	-	5.9%	9.02%	9.32%
Dividend per Share ²	0.37	0.65	0.4	0.4	-	0.6662	0.8767	0.8
Rate of return	1.95%	3.79%	2.21%	2.58%	-	1.47%	1.94%	1.77%
EPS ²	1.14	0.24	0.72	1.22	2.93	3.627	3.944	4.082
Distribution rate	32.5%	271%	55.6%	32.8%	-	18.4%	22.2%	19.6%
Net sales ¹	11,985	11,013	11,397	12,922	16,956	21,477	22,722	23,035
EBITDA ¹	7,258	5,613	5,474	7,005	11,312	13,941	16,406	16,107
EBIT ¹	5,156	3,616	3,431	5,090	9,406	12,323	13,741	13,140
Net income ¹	2,022	432	1,272	2,144	4,993	6,091	6,594	6,762
Net Debt ¹	-130	342	578	655	-	-3,221	-5,545	-7,886
Reference price ²	19.00	17.15	18.13	15.49	43.61	45.26	45.26	45.26
Nbr of stocks (in thousands)	1,779,286	1,758,285	1,755,523	1,748,049	1,687,434	1,687,434	-	-
Announcement Date	16/02/22	15/02/23	14/02/24	12/02/25	05/02/26	-	-	-

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.($)
BARRICK MINING CORPORATION	12.48x	3.41x	5.25x	1.47%	76.37B
NEWMONT CORPORATION	15.93x	5.62x	9.49x	0.87%	126B
AGNICO EAGLE MINES LIMITED	23.54x	8.12x	11.94x	0.75%	98.7B
WHEATON PRECIOUS METALS CORP.	45.58x	28.28x	34.98x	0.48%	61.86B
ANGLOGOLD ASHANTI PLC	17.23x	5.27x	8.53x	3%	52.48B
KINROSS GOLD CORPORATION	18.57x	5.36x	8.75x	0.39%	38.76B
NORTHERN STAR RESOURCES LIMITED	18.23x	4.61x	8.33x	1.97%	26.82B
ROYAL GOLD, INC.	33.54x	21.9x	26.74x	0.66%	22.43B
LUNDIN GOLD INC.	23.19x	9.97x	14.13x	3.6%	18.57B
ALAMOS GOLD INC.	24.71x	9.06x	14.81x	0.24%	16.88B
Average	23.30x	10.16x	14.29x	1.34%	53.84B
Weighted average by Cap.	21.93x	9.20x	13.11x	1.18%