Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
29.14 CAD | +0.14% |
|
+4.86% | +30.73% |
12:49pm | Barrick Mining Maintained at Market Perform at BMO; Price Target Kept at C$30.00 | MT |
06-16 | TSX Closer: The Index Rises on Easing U.S.-Canada Trade Tensions; Gold and Oil In Focus | MT |
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 | 14,559 | 17,111 | 17,246 |
Change | - | -4.84% | -8.11% | 3.49% | 13.38% | 12.67% | 17.53% | 0.79% |
EBITDA 1 | 7,492 | 7,258 | 5,613 | 5,474 | 7,005 | 8,271 | 10,089 | 10,315 |
Change | - | -3.12% | -22.66% | -2.48% | 27.97% | 18.07% | 21.98% | 2.24% |
EBIT 1 | 5,284 | 5,156 | 3,616 | 3,431 | 5,090 | 6,361 | 8,341 | 7,721 |
Change | - | -2.42% | -29.87% | -5.12% | 48.35% | 24.97% | 31.13% | -7.44% |
Interest Paid 1 | -347 | -355 | -301 | -170 | -232 | -242 | -246.9 | -254.9 |
Earnings before Tax (EBT) 1 | 4,946 | 4,632 | 1,681 | 2,814 | 4,608 | 6,111 | 8,105 | 7,646 |
Change | - | -6.35% | -63.71% | 67.4% | 63.75% | 32.61% | 32.64% | -5.67% |
Net income 1 | 2,324 | 2,022 | 432 | 1,272 | 2,144 | 2,987 | 4,214 | 4,099 |
Change | - | -12.99% | -78.64% | 194.44% | 68.55% | 39.34% | 41.05% | -2.72% |
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 | -831 | -1,348 | -1,775 |
Change | - | -293.94% | 363.08% | 69.01% | 13.32% | -226.87% | -62.21% | -31.68% |
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 | 4,062 | 4,512 | 4,730 |
Change | - | 18.55% | 25.22% | 1.21% | 2.85% | 27.99% | 11.08% | 4.83% |
Free Cash Flow (FCF) 1 | 3,363 | 1,943 | 432 | 646 | 1,317 | 1,599 | 2,077 | 1,861 |
Change | - | -42.22% | -77.77% | 49.54% | 103.87% | 21.43% | 29.89% | -10.42% |
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% | 56.81% | 58.96% | 59.81% |
EBIT Margin (%) | 41.95% | 43.02% | 32.83% | 30.1% | 39.39% | 43.69% | 48.75% | 44.77% |
EBT Margin (%) | 39.27% | 38.65% | 15.26% | 24.69% | 35.66% | 41.97% | 47.37% | 44.33% |
Net margin (%) | 18.45% | 16.87% | 3.92% | 11.16% | 16.59% | 20.52% | 24.63% | 23.77% |
FCF margin (%) | 26.7% | 16.21% | 3.92% | 5.67% | 10.19% | 10.98% | 12.14% | 10.79% |
FCF / Net Income (%) | 144.71% | 96.09% | 100% | 50.79% | 61.43% | 53.53% | 49.3% | 45.39% |
Profitability | ||||||||
ROA | 5.11% | 4.42% | 2.86% | 2.77% | 4.59% | 6.07% | 7.27% | 7.33% |
ROE | 9.12% | 8.75% | 5.69% | 5.52% | 9% | 12.59% | 14.46% | 13.25% |
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% | 27.9% | 26.37% | 27.43% |
CAPEX / EBITDA (%) | 27.42% | 33.55% | 54.32% | 56.38% | 45.31% | 49.11% | 44.73% | 45.86% |
CAPEX / FCF (%) | 61.08% | 125.32% | 705.79% | 477.71% | 241% | 254.02% | 217.23% | 254.2% |
Items per share | ||||||||
Cash flow per share 1 | 3.047 | 2.461 | 1.966 | 2.126 | 2.565 | 3.286 | 4.095 | 3.864 |
Change | - | -19.23% | -20.13% | 8.16% | 20.64% | 28.13% | 24.6% | -5.64% |
Dividend per Share 1 | 0.33 | 0.37 | 0.65 | 0.4 | 0.4 | 0.4154 | 0.4167 | 0.44 |
Change | - | 12.12% | 75.68% | -38.46% | 0% | 3.86% | 0.3% | 5.6% |
Book Value Per Share 1 | 13.13 | 13.41 | 12.97 | 13.3 | 13.87 | 15.99 | 18.23 | 20.24 |
Change | - | 2.15% | -3.27% | 2.49% | 4.34% | 15.24% | 14.06% | 10.99% |
EPS 1 | 1.31 | 1.14 | 0.24 | 0.72 | 1.22 | 1.699 | 2.349 | 2.334 |
Change | - | -12.98% | -78.95% | 200% | 69.44% | 39.28% | 38.26% | -0.66% |
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 | 12.6x | 9.13x |
PBR | 1.34x | 1.18x |
EV / Sales | 2.48x | 2.08x |
Yield | 1.94% | 1.94% |
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
21.46USD
Average target price
25.25USD
Spread / Average Target
+17.66%
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