|
End-of-day quote
Thailand S.E.
2026-08-17
|
5-day change | 1st Jan Change | ||
| 3.940 THB | +4.23% |
|
+5.35% | - |
| 02:35am | Glencore's planned Australian debut draws interest as investors look past coal | RE |
| 08-17 | BofA Adjusts Price Target on Newmont to $145 From $135 | MT |
Company Valuation: Newmont Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 49,556 | 37,464 | 47,704 | 42,059 | 108,785 | 126,447 | - | - |
| Change | - | -24.4% | 27.33% | -11.83% | 158.65% | 16.24% | - | - |
| Enterprise Value (EV) 1 | 50,784 | 39,890 | 54,138 | 47,367 | 106,727 | 120,700 | 113,211 | 104,765 |
| Change | - | -21.45% | 35.72% | -12.51% | 125.32% | 13.09% | -6.2% | -7.46% |
| P/E | 42.5x | -87.4x | -14.1x | 12.7x | 15.6x | 12.2x | 10.8x | 10.2x |
| PBR | 2.26x | 1.93x | 1.64x | 1.43x | 3.27x | 3.29x | 2.75x | 2.38x |
| PEG | - | 1x | -0x | -0x | 0x | 0.2x | 0.9x | 1.52x |
| Capitalization / Revenue | 4.05x | 3.14x | 4.04x | 2.25x | 4.8x | 4.73x | 4.36x | 4.26x |
| EV / Revenue | 4.16x | 3.35x | 4.58x | 2.54x | 4.71x | 4.52x | 3.9x | 3.53x |
| EV / EBITDA | 8.52x | 8.77x | 12.8x | 5.46x | 7.92x | 7.1x | 6.04x | 5.42x |
| EV / EBIT | 40.4x | 197x | -33x | 10.5x | 9.74x | 8.19x | 6.78x | 6.14x |
| EV / FCF | 19.3x | 36.6x | 558x | 16.2x | 14.6x | 13.1x | 10.6x | 9.01x |
| FCF Yield | 5.17% | 2.73% | 0.18% | 6.16% | 6.84% | 7.63% | 9.39% | 11.1% |
| Dividend per Share 2 | 2.2 | 2.05 | 1.6 | 1 | 1.01 | 1.048 | 1.074 | 1.168 |
| Rate of return | 3.55% | 4.34% | 3.87% | 2.69% | 1.01% | 0.87% | 0.89% | 0.97% |
| EPS 2 | 1.46 | -0.54 | -2.94 | 2.92 | 6.39 | 9.843 | 11.09 | 11.83 |
| Distribution rate | 151% | -380% | -54.4% | 34.2% | 15.8% | 10.6% | 9.69% | 9.87% |
| Net sales 1 | 12,222 | 11,915 | 11,812 | 18,682 | 22,669 | 26,705 | 29,007 | 29,693 |
| EBITDA 1 | 5,963 | 4,550 | 4,217 | 8,675 | 13,480 | 17,009 | 18,741 | 19,345 |
| EBIT 1 | 1,257 | 203 | -1,643 | 4,527 | 10,961 | 14,743 | 16,692 | 17,071 |
| Net income 1 | 1,166 | -429 | -2,475 | 3,348 | 7,085 | 10,338 | 11,360 | 11,819 |
| Net Debt 1 | 1,228 | 2,426 | 6,434 | 5,308 | -2,058 | -5,747 | -13,236 | -21,683 |
| Reference price 2 | 62.02 | 47.20 | 41.39 | 37.22 | 99.85 | 120.33 | 120.33 | 120.33 |
| Nbr of stocks (in thousands) | 799,026 | 793,739 | 1,152,544 | 1,129,999 | 1,089,482 | 1,050,839 | - | - |
| Announcement Date | 2/24/22 | 2/23/23 | 2/22/24 | 2/20/25 | 2/19/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.22x | 4.52x | 7.1x | 0.87% | 126B | |
| 15.05x | 5.88x | 8.22x | 0.86% | 95.59B | |
| 12.07x | 3.1x | 4.48x | 1.92% | 69.97B | |
| 27.84x | 16.78x | 19.63x | 0.57% | 62.04B | |
| 12.79x | 4.07x | 5.6x | 4.07% | 50.84B | |
| 9.62x | 3.26x | 4.91x | 0.54% | 32.89B | |
| 18.95x | 4.4x | 7.91x | 2.23% | 23.48B | |
| 20.18x | 10.48x | 12.88x | 0.81% | 20.05B | |
| 13.62x | 3.86x | 7.42x | - | 19.85B | |
| Average | 15.82x | 6.26x | 8.68x | 1.48% | 55.68B | |
| Weighted average by Cap. | 15.25x | 6.18x | 8.48x | 1.36% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- NEM Stock
- NEM06 Stock
- Valuation Newmont Corporation
Select your edition
All financial news and data tailored to specific country editions
