Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
29.04 CAD | +0.94% |
|
-0.48% | +30.28% |
07-11 | Barrick Gold Corporation, Q1 2025 Earnings Call, May 07, 2025 | |
07-11 | First Quantum says Prospect investment key to Zambia copper expansion | RE |
Projected Income Statement: Barrick Mining Corporation
Annual
Quarterly
Annual
Quarterly
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 12,595 | 11,985 | 11,013 | 11,397 | 12,922 | 15,085 | 17,395 | 17,529 |
Change | - | -4.84% | -8.11% | 3.49% | 13.38% | 16.74% | 15.31% | 0.77% |
EBITDA 1 | 7,492 | 7,258 | 5,613 | 5,474 | 7,005 | 8,661 | 10,365 | 10,635 |
Change | - | -3.12% | -22.66% | -2.48% | 27.97% | 23.64% | 19.68% | 2.6% |
EBIT 1 | 5,284 | 5,156 | 3,616 | 3,431 | 5,090 | 7,044 | 8,913 | 8,285 |
Change | - | -2.42% | -29.87% | -5.12% | 48.35% | 38.39% | 26.53% | -7.04% |
Interest Paid 1 | -347 | -355 | -301 | -170 | -232 | -242.8 | -250.9 | -259.4 |
Earnings before Tax (EBT) 1 | 4,946 | 4,632 | 1,681 | 2,814 | 4,608 | 6,679 | 7,687 | 7,742 |
Change | - | -6.35% | -63.71% | 67.4% | 63.75% | 44.94% | 15.09% | 0.72% |
Net income 1 | 2,324 | 2,022 | 432 | 1,272 | 2,144 | 3,414 | 4,507 | 4,299 |
Change | - | -12.99% | -78.64% | 194.44% | 68.55% | 59.24% | 32.02% | -4.63% |
Announcement Date | 2/18/21 | 2/16/22 | 2/15/23 | 2/14/24 | 2/12/25 | - | - | - |
1USD in Million
Estimates
Forecast Balance Sheet: Barrick Mining Corporation
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | -33 | -130 | 342 | 578 | 655 | -1,343 | -3,707 | -6,472 |
Change | - | -293.94% | 363.08% | 69.01% | 13.32% | -305.04% | -176.02% | -74.59% |
Announcement Date | 2/18/21 | 2/16/22 | 2/15/23 | 2/14/24 | 2/12/25 | - | - | - |
1USD in Million
Estimates
Cash Flow Forecast: Barrick Mining Corporation
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
---|---|---|---|---|---|---|---|---|
CAPEX 1 | 2,054 | 2,435 | 3,049 | 3,086 | 3,174 | 4,067 | 4,469 | 4,682 |
Change | - | 18.55% | 25.22% | 1.21% | 2.85% | 28.14% | 9.87% | 4.76% |
Free Cash Flow (FCF) 1 | 3,363 | 1,943 | 432 | 646 | 1,317 | 1,791 | 1,869 | 2,079 |
Change | - | -42.22% | -77.77% | 49.54% | 103.87% | 35.98% | 4.36% | 11.25% |
Announcement Date | 2/18/21 | 2/16/22 | 2/15/23 | 2/14/24 | 2/12/25 | - | - | - |
1USD in Million
Estimates
Forecast Financial Ratios: Barrick Mining Corporation
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
---|---|---|---|---|---|---|---|---|
Profitability | ||||||||
EBITDA Margin (%) | 59.48% | 60.56% | 50.97% | 48.03% | 54.21% | 57.42% | 59.59% | 60.67% |
EBIT Margin (%) | 41.95% | 43.02% | 32.83% | 30.1% | 39.39% | 46.69% | 51.24% | 47.27% |
EBT Margin (%) | 39.27% | 38.65% | 15.26% | 24.69% | 35.66% | 44.28% | 44.19% | 44.17% |
Net margin (%) | 18.45% | 16.87% | 3.92% | 11.16% | 16.59% | 22.63% | 25.91% | 24.52% |
FCF margin (%) | 26.7% | 16.21% | 3.92% | 5.67% | 10.19% | 11.87% | 10.74% | 11.86% |
FCF / Net Income (%) | 144.71% | 96.09% | 100% | 50.79% | 61.43% | 52.46% | 41.46% | 48.37% |
Profitability | ||||||||
ROA | 5.11% | 4.42% | 2.86% | 2.77% | 4.59% | 7.4% | 8.5% | 9.8% |
ROE | 9.12% | 8.75% | 5.69% | 5.52% | 9% | 14.35% | 14.99% | 14.09% |
Financial Health | ||||||||
Leverage (Debt/EBITDA) | - | - | 0.06x | 0.11x | 0.09x | - | - | - |
Debt / Free cash flow | - | - | 0.79x | 0.89x | 0.5x | - | - | - |
Capital Intensity | ||||||||
CAPEX / Current Assets (%) | 16.31% | 20.32% | 27.69% | 27.08% | 24.56% | 26.96% | 25.69% | 26.71% |
CAPEX / EBITDA (%) | 27.42% | 33.55% | 54.32% | 56.38% | 45.31% | 46.96% | 43.11% | 44.02% |
CAPEX / FCF (%) | 61.08% | 125.32% | 705.79% | 477.71% | 241% | 227.11% | 239.11% | 225.17% |
Items per share | ||||||||
Cash flow per share 1 | 3.047 | 2.461 | 1.966 | 2.126 | 2.565 | 3.457 | 4.387 | 3.968 |
Change | - | -19.23% | -20.13% | 8.16% | 20.64% | 34.8% | 26.88% | -9.55% |
Dividend per Share 1 | 0.33 | 0.37 | 0.65 | 0.4 | 0.4 | 0.4074 | 0.4083 | 0.44 |
Change | - | 12.12% | 75.68% | -38.46% | 0% | 1.86% | 0.22% | 7.76% |
Book Value Per Share 1 | 13.13 | 13.41 | 12.97 | 13.3 | 13.87 | 15.91 | 17.91 | 19.69 |
Change | - | 2.15% | -3.27% | 2.49% | 4.34% | 14.67% | 12.56% | 9.97% |
EPS 1 | 1.31 | 1.14 | 0.24 | 0.72 | 1.22 | 1.859 | 2.473 | 2.426 |
Change | - | -12.98% | -78.95% | 200% | 69.44% | 52.4% | 33% | -1.91% |
Nbr of stocks (in thousands) | 1,778,126 | 1,779,286 | 1,758,285 | 1,755,523 | 1,748,049 | 1,719,458 | 1,719,458 | 1,719,458 |
Announcement Date | 2/18/21 | 2/16/22 | 2/15/23 | 2/14/24 | 2/12/25 | - | - | - |
1USD
Estimates
2025 * | 2026 * | |
---|---|---|
P/E ratio | 11.4x | 8.58x |
PBR | 1.33x | 1.18x |
EV / Sales | 2.33x | 1.88x |
Yield | 1.92% | 1.92% |
More valuation ratios
* Estimated data
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Sell
Buy

Mean consensus
OUTPERFORM
Number of Analysts
23
Last Close Price
21.22USD
Average target price
25.70USD
Spread / Average Target
+21.16%
Quarterly revenue - Rate of surprise
- Stock Market
- Equities
- ABX Stock
- Financials Barrick Mining Corporation
Select your edition
All financial news and data tailored to specific country editions

MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition