Valuation Newmont Corporation

Equities

Real-time Estimate Cboe BZX Other stock markets 17:46:24 13/05/2026 BST			5-day change	1st Jan Change
120.02 ^USD	+0.27%		+4.54%	+20.50%

05-11	S&P 500, Nasdaq hit record highs as chip strength offsets Iran worries	RE
05-11	Barrick beats Q1 profit estimates on record gold prices, unveils $3 billion buyback	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	49,556	37,464	47,704	42,059	108,785	127,775	-	-
Change	-	-24.4%	27.33%	-11.83%	158.65%	17.46%	-	-
Enterprise Value (EV) ¹	50,784	39,890	54,138	47,367	106,727	119,502	110,636	101,234
Change	-	-21.45%	35.72%	-12.51%	125.32%	11.97%	-7.42%	-8.5%
P/E ratio	42.5x	-87.4x	-14.1x	12.7x	15.6x	11.3x	9.97x	10.8x
PBR	2.26x	1.93x	1.64x	1.43x	3.27x	3.27x	2.71x	2.38x
PEG	-	1x	-0x	-0x	0x	0.2x	0.7x	-1.41x
Capitalization / Revenue	4.05x	3.14x	4.04x	2.25x	4.8x	4.45x	4.22x	4.32x
EV / Revenue	4.16x	3.35x	4.58x	2.54x	4.71x	4.16x	3.66x	3.42x
EV / EBITDA	8.52x	8.77x	12.8x	5.46x	7.92x	6.24x	5.28x	4.94x
EV / EBIT	40.4x	197x	-33x	10.5x	9.74x	7.25x	6.53x	5.65x
EV / FCF	19.3x	36.6x	558x	16.2x	14.6x	11.3x	8.87x	8.77x
FCF Yield	5.17%	2.73%	0.18%	6.16%	6.84%	8.85%	11.3%	11.4%
Dividend per Share ²	2.2	2.05	1.6	1	1.01	1.033	1.067	1.086
Rate of return	3.55%	4.34%	3.87%	2.69%	1.01%	0.86%	0.89%	0.91%
EPS ²	1.46	-0.54	-2.94	2.92	6.39	10.57	12.01	11.09
Distribution rate	151%	-380%	-54.4%	34.2%	15.8%	9.77%	8.89%	9.79%
Net sales ¹	12,222	11,915	11,812	18,682	22,669	28,695	30,251	29,595
EBITDA ¹	5,963	4,550	4,217	8,675	13,480	19,147	20,961	20,499
EBIT ¹	1,257	203	-1,643	4,527	10,961	16,475	16,935	17,905
Net income ¹	1,166	-429	-2,475	3,348	7,085	11,149	12,224	12,170
Net Debt ¹	1,228	2,426	6,434	5,308	-2,058	-8,273	-17,140	-26,541
Reference price ²	62.02	47.20	41.39	37.22	99.85	119.69	119.69	119.69
Nbr of stocks (in thousands)	799,026	793,739	1,152,544	1,129,999	1,089,482	1,067,553	-	-
Announcement Date	24/02/22	23/02/23	22/02/24	20/02/25	19/02/26	-	-	-

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.($)
NEWMONT CORPORATION	11.32x	4.16x	6.24x	0.86%	128B
AGNICO EAGLE MINES LIMITED	13.68x	5.41x	7.57x	0.86%	98.53B
BARRICK MINING CORPORATION	11.26x	3.25x	4.64x	2.05%	76.71B
WHEATON PRECIOUS METALS CORP.	26.58x	15.72x	18.7x	0.55%	64.79B
ANGLOGOLD ASHANTI PLC	11.68x	3.67x	5.18x	3.84%	52.75B
KINROSS GOLD CORPORATION	10.06x	3.45x	5.28x	0.47%	37.87B
NORTHERN STAR RESOURCES LIMITED	17.67x	4.08x	7.61x	2.43%	22.09B
ROYAL GOLD, INC.	19.6x	9.92x	12.39x	0.78%	20.82B
COEUR MINING, INC.	11.44x	3.26x	5x	-	20.87B
ALAMOS GOLD INC.	17.16x	6.07x	8.55x	0.36%	18.66B
Average	15.04x	5.90x	8.11x	1.36%	54.09B
Weighted average by Cap.	14.30x	5.80x	7.90x	1.32%