Valuation Barrick Mining Corporation

Equities

Market Closed - Toronto S.E. Other stock markets 16:19:11 2025-12-05 EST			5-day change	1st Jan Change
56.79 ^CAD	-0.56%		-2.81%	+154.78%

12-05	BNP Paribas Exane Upgrades Barrick Mining to Outperform From Neutral, Adjusts PT to CA$69.74 From CA$48.25	MT
12-02	TotalEnergies Says Mozambique LNG Partners Will Cover Cash Shortfall After U.K., Dutch Pullout -- Commodities Roundup	DJ

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	40,469	33,814	30,153	31,824	27,080	69,126	-	-
Change	-	-16.44%	-10.83%	5.54%	-14.91%	155.26%	-	-
Enterprise Value (EV) ¹	40,436	33,684	30,495	32,402	27,735	67,766	65,436	63,156
Change	-	-16.7%	-9.47%	6.25%	-14.4%	144.33%	-3.44%	-3.48%
P/E ratio	17.4x	16.7x	71.5x	25.2x	12.7x	18.3x	12.1x	11.3x
PBR	1.73x	1.42x	1.32x	1.36x	1.12x	2.64x	2.3x	1.99x
PEG	-	-1.3x	-0.9x	0x	0.2x	0.2x	0.2x	1.63x
Capitalization / Revenue	3.21x	2.82x	2.74x	2.79x	2.1x	4.34x	3.46x	3.32x
EV / Revenue	3.21x	2.81x	2.77x	2.84x	2.15x	4.25x	3.27x	3.04x
EV / EBITDA	5.4x	4.64x	5.43x	5.92x	3.96x	6.95x	4.9x	4.55x
EV / EBIT	7.65x	6.53x	8.43x	9.44x	5.45x	8.35x	5.5x	5.33x
EV / FCF	12x	17.3x	70.6x	50.2x	21.1x	20.2x	13x	12.3x
FCF Yield	8.32%	5.77%	1.42%	1.99%	4.75%	4.96%	7.68%	8.13%
Dividend per Share ²	0.33	0.37	0.65	0.4	0.4	0.5687	0.55	0.8
Rate of return	1.45%	1.95%	3.79%	2.21%	2.58%	1.39%	1.34%	1.95%
EPS ²	1.31	1.14	0.24	0.72	1.22	2.242	3.391	3.626
Distribution rate	25.2%	32.5%	271%	55.6%	32.8%	25.4%	16.2%	22.1%
Net sales ¹	12,595	11,985	11,013	11,397	12,922	15,945	20,001	20,793
EBITDA ¹	7,492	7,258	5,613	5,474	7,005	9,753	13,359	13,867
EBIT ¹	5,284	5,156	3,616	3,431	5,090	8,114	11,908	11,849
Net income ¹	2,324	2,022	432	1,272	2,144	3,948	5,813	6,179
Net Debt ¹	-33	-130	342	578	655	-1,359	-3,689	-5,970
Reference price ²	22.76	19.00	17.15	18.13	15.49	40.96	40.96	40.96
Nbr of stocks (in thousands)	1,778,126	1,779,286	1,758,285	1,755,523	1,748,049	1,687,434	-	-
Announcement Date	2/18/21	2/16/22	2/15/23	2/14/24	2/12/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BARRICK MINING CORPORATION	18.4x	4.25x	6.94x	1.39%	69.13B
NEWMONT CORPORATION	12.74x	4.43x	7.47x	1.11%	97.79B
AGNICO EAGLE MINES LIMITED	20.74x	7.04x	10.35x	0.86%	84.76B
WHEATON PRECIOUS METALS CORP.	37.88x	22.96x	28.21x	0.61%	48.98B
ANGLOGOLD ASHANTI PLC	14.73x	4.21x	6.54x	3.59%	41.63B
KINROSS GOLD CORPORATION	15.67x	4.51x	7.4x	0.45%	32.85B
NORTHERN STAR RESOURCES LIMITED	17.15x	4.41x	7.91x	2.05%	24.96B
LUNDIN GOLD INC.	24.3x	10.31x	14.72x	3.57%	18.83B
ROYAL GOLD, INC.	25.41x	17.15x	20.77x	0.87%	17.02B
ALAMOS GOLD INC.	22.81x	7.89x	12.54x	0.27%	15.11B
Average	20.98x	8.72x	12.28x	1.48%	45.11B
Weighted average by Cap.	19.78x	7.73x	11.09x	1.35%