Valuation Barrick Gold Corporation

Equities

Market Closed - Toronto S.E. Other stock markets 16:16:58 2024-09-11 EDT			5-day change	1st Jan Change
26.85 ^CAD	+0.64%		+2.76%	+12.16%

09-11	Barrick Gold Says Feasibility Study on Lumwana Super Pit Expansion Expected by Year-End	MT
09-11	Barrick Gold Brief: Says Feasibility Study on Lumwana Super Pit Expansion Expected by Year-End	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	33,060	40,469	33,814	30,153	31,824	34,602	-	-
Change	-	22.41%	-16.44%	-10.83%	5.54%	8.73%	-	-
Enterprise Value (EV) ¹	35,282	40,436	33,684	30,495	32,402	34,529	33,194	32,272
Change	-	14.61%	-16.7%	-9.47%	6.25%	6.57%	-3.87%	-2.78%
P/E ratio	8.23x	17.4x	16.7x	71.5x	25.2x	16.7x	11.5x	10.4x
PBR	1.53x	1.73x	1.42x	1.32x	1.36x	1.39x	1.28x	1.17x
PEG	-	-0.4x	-1.3x	-0.9x	0x	0.3x	0.3x	1.06x
Capitalization / Revenue	3.4x	3.21x	2.82x	2.74x	2.79x	2.59x	2.2x	2.11x
EV / Revenue	3.63x	3.21x	2.81x	2.77x	2.84x	2.59x	2.11x	1.97x
EV / EBITDA	7.3x	5.4x	4.64x	5.43x	5.92x	5.31x	3.99x	3.77x
EV / EBIT	12.6x	7.65x	6.53x	8.43x	9.44x	7.44x	5.06x	4.82x
EV / FCF	31.2x	12x	17.3x	70.6x	50.2x	21.9x	12.6x	11.2x
FCF Yield	3.21%	8.32%	5.77%	1.42%	1.99%	4.57%	7.92%	8.92%
Dividend per Share ²	0.2	0.33	0.37	0.65	0.4	0.4016	0.4067	0.428
Rate of return	1.08%	1.45%	1.95%	3.79%	2.21%	2.03%	2.06%	2.17%
EPS ²	2.26	1.31	1.14	0.24	0.72	1.18	1.722	1.892
Distribution rate	8.85%	25.2%	32.5%	271%	55.6%	34%	23.6%	22.6%
Net sales ¹	9,717	12,595	11,985	11,013	11,397	13,337	15,701	16,385
EBITDA ¹	4,833	7,492	7,258	5,613	5,474	6,504	8,323	8,564
EBIT ¹	2,801	5,284	5,156	3,616	3,431	4,643	6,560	6,696
Net income ¹	3,969	2,324	2,022	432	1,272	2,043	3,120	3,311
Net Debt ¹	2,222	-33	-130	342	578	-72.86	-1,409	-2,330
Reference price ²	18.60	22.76	19.00	17.15	18.13	19.74	19.74	19.74
Nbr of stocks (in thousands)	1,777,782	1,778,126	1,779,286	1,758,285	1,755,523	1,752,734	-	-
Announcement Date	2/12/20	2/18/21	2/16/22	2/15/23	2/14/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
BARRICK GOLD CORPORATION	16.24x	2.57x	5.24x	+2.05%	34.39B
NEWMONT CORPORATION	19.57x	3.57x	7.96x	+1.95%	58.79B
AGNICO EAGLE MINES LIMITED	22.04x	4.95x	9x	+1.92%	39.45B
WHEATON PRECIOUS METALS CORP.	44.09x	20.64x	26.52x	+1.04%	26.96B
ANGLOGOLD ASHANTI PLC	9x	2.18x	4.86x	+2.41%	11.46B
NORTHERN STAR RESOURCES LIMITED	16.32x	2.85x	5.9x	+3.03%	11.15B
KINROSS GOLD CORPORATION	14.7x	2.53x	5.32x	+1.32%	11.1B
POLYUS	9.1x	-	-	-	8.69B
ALAMOS GOLD INC.	27.38x	5.75x	10.79x	+0.53%	7.86B
Average	19.83x	5.63x	9.45x	+1.78%	23.32B
Weighted average by Cap.	21.49x	5.87x	9.86x	+1.83%