|
End-of-day quote
Thailand S.E.
2026-10-15
|
5-day change | 1st Jan Change | ||
| 2.380 THB | -2.46% |
|
-1.65% | - |
| 10-16 | Bernstein Adjusts Price Target on Newmont to $150 From $144 | MT |
| 10-09 | Jefferies Adjusts Price Target on Newmont to $155 From $146 | 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 | 120,642 | - | - |
| Change | - | -24.4% | 27.33% | -11.83% | 158.65% | 10.9% | - | - |
| Enterprise Value (EV) 1 | 50,784 | 39,890 | 54,138 | 47,367 | 106,727 | 115,907 | 108,171 | 100,191 |
| Change | - | -21.45% | 35.72% | -12.51% | 125.32% | 8.6% | -6.67% | -7.38% |
| P/E | 42.5x | -87.4x | -14.1x | 12.7x | 15.6x | 12.2x | 11.7x | 10.4x |
| PBR | 2.26x | 1.93x | 1.64x | 1.43x | 3.27x | 3.24x | 2.73x | 2.37x |
| PEG | - | 1x | -0x | -0x | 0x | 0.3x | 2.87x | 0.8x |
| Capitalization / Revenue | 4.05x | 3.14x | 4.04x | 2.25x | 4.8x | 4.58x | 4.28x | 4.12x |
| EV / Revenue | 4.16x | 3.35x | 4.58x | 2.54x | 4.71x | 4.4x | 3.84x | 3.42x |
| EV / EBITDA | 8.52x | 8.77x | 12.8x | 5.46x | 7.92x | 6.83x | 5.88x | 5.19x |
| EV / EBIT | 40.4x | 197x | -33x | 10.5x | 9.74x | 8.11x | 7.06x | 6.23x |
| EV / FCF | 19.3x | 36.6x | 558x | 16.2x | 14.6x | 12.7x | 10.4x | 8.35x |
| FCF Yield | 5.17% | 2.73% | 0.18% | 6.16% | 6.84% | 7.89% | 9.64% | 12% |
| Dividend per Share 2 | 2.2 | 2.05 | 1.6 | 1 | 1.01 | 1.048 | 1.07 | 1.165 |
| Rate of return | 3.55% | 4.34% | 3.87% | 2.69% | 1.01% | 0.91% | 0.92% | 1.01% |
| EPS 2 | 1.46 | -0.54 | -2.94 | 2.92 | 6.39 | 9.469 | 9.855 | 11.13 |
| Distribution rate | 151% | -380% | -54.4% | 34.2% | 15.8% | 11.1% | 10.9% | 10.5% |
| Net sales 1 | 12,222 | 11,915 | 11,812 | 18,682 | 22,669 | 26,358 | 28,169 | 29,277 |
| EBITDA 1 | 5,963 | 4,550 | 4,217 | 8,675 | 13,480 | 16,965 | 18,401 | 19,322 |
| EBIT 1 | 1,257 | 203 | -1,643 | 4,527 | 10,961 | 14,286 | 15,319 | 16,092 |
| Net income 1 | 1,166 | -429 | -2,475 | 3,348 | 7,085 | 10,124 | 10,454 | 11,312 |
| Net Debt 1 | 1,228 | 2,426 | 6,434 | 5,308 | -2,058 | -4,735 | -12,471 | -20,451 |
| Reference price 2 | 62.02 | 47.20 | 41.39 | 37.22 | 99.85 | 115.79 | 115.79 | 115.79 |
| Nbr of stocks (in thousands) | 799,026 | 793,739 | 1,152,544 | 1,129,999 | 1,089,482 | 1,041,902 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 11.81x | 4.33x | 6.84x | 0.9% | 121B | |
| 9.66x | 1.75x | 5.63x | 3.43% | 113B | |
| 15.06x | 5.87x | 8.24x | 0.93% | 94.97B | |
| 11.82x | 2.96x | 4.51x | 2.21% | 66.73B | |
| 27.85x | 16.73x | 20.01x | 0.59% | 60.42B | |
| 15.44x | 5.12x | 7.34x | 1.79% | 48.94B | |
| 11.29x | 3.62x | 5.39x | 4.12% | 46.74B | |
| 30.16x | 17.85x | 19.14x | 0.73% | 46.44B | |
| 7.95x | 2.79x | 4.11x | 5.27% | 32.77B | |
| Average | 15.67x | 6.78x | 9.02x | 2.22% | 70.13B | |
| Weighted average by Cap. | 14.84x | 6.07x | 8.54x | 1.99% |
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
- NEM23 Stock
- Valuation Newmont Corporation
Select your edition
All financial news and data tailored to specific country editions
