|
End-of-day quote
Thailand S.E.
2026-09-24
|
5-day change | 1st Jan Change | ||
| 2.560 THB | -1.54% |
|
-0.78% | - |
| 09-23 | Wall St falls as oil ticks up, yields rise ahead of US-China summit | RE |
| 09-21 | National Bank Financial Adjusts PT on Newmont to $140 From $120, Keeps Sector Perform Rating | 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 | 126,965 | - | - |
| Change | - | -24.4% | 27.33% | -11.83% | 158.65% | 16.71% | - | - |
| Enterprise Value (EV) 1 | 50,784 | 39,890 | 54,138 | 47,367 | 106,727 | 121,894 | 113,237 | 105,566 |
| Change | - | -21.45% | 35.72% | -12.51% | 125.32% | 14.21% | -7.1% | -6.77% |
| P/E | 42.5x | -87.4x | -14.1x | 12.7x | 15.6x | 12.3x | 11x | 10x |
| PBR | 2.26x | 1.93x | 1.64x | 1.43x | 3.27x | 3.31x | 2.79x | 2.43x |
| PEG | - | 1x | -0x | -0x | 0x | 0.2x | 0.9x | 1.01x |
| Capitalization / Revenue | 4.05x | 3.14x | 4.04x | 2.25x | 4.8x | 4.74x | 4.35x | 4.2x |
| EV / Revenue | 4.16x | 3.35x | 4.58x | 2.54x | 4.71x | 4.55x | 3.88x | 3.49x |
| EV / EBITDA | 8.52x | 8.77x | 12.8x | 5.46x | 7.92x | 7.12x | 5.98x | 5.41x |
| EV / EBIT | 40.4x | 197x | -33x | 10.5x | 9.74x | 8.17x | 6.68x | 5.96x |
| EV / FCF | 19.3x | 36.6x | 558x | 16.2x | 14.6x | 13.2x | 10.5x | 8.91x |
| FCF Yield | 5.17% | 2.73% | 0.18% | 6.16% | 6.84% | 7.57% | 9.48% | 11.2% |
| Dividend per Share 2 | 2.2 | 2.05 | 1.6 | 1 | 1.01 | 1.048 | 1.073 | 1.184 |
| Rate of return | 3.55% | 4.34% | 3.87% | 2.69% | 1.01% | 0.86% | 0.88% | 0.98% |
| EPS 2 | 1.46 | -0.54 | -2.94 | 2.92 | 6.39 | 9.858 | 11.01 | 12.1 |
| Distribution rate | 151% | -380% | -54.4% | 34.2% | 15.8% | 10.6% | 9.74% | 9.78% |
| Net sales 1 | 12,222 | 11,915 | 11,812 | 18,682 | 22,669 | 26,767 | 29,213 | 30,206 |
| EBITDA 1 | 5,963 | 4,550 | 4,217 | 8,675 | 13,480 | 17,124 | 18,943 | 19,522 |
| EBIT 1 | 1,257 | 203 | -1,643 | 4,527 | 10,961 | 14,915 | 16,964 | 17,719 |
| Net income 1 | 1,166 | -429 | -2,475 | 3,348 | 7,085 | 10,440 | 11,518 | 12,240 |
| Net Debt 1 | 1,228 | 2,426 | 6,434 | 5,308 | -2,058 | -5,072 | -13,728 | -21,399 |
| Reference price 2 | 62.02 | 47.20 | 41.39 | 37.22 | 99.85 | 121.30 | 121.30 | 121.30 |
| Nbr of stocks (in thousands) | 799,026 | 793,739 | 1,152,544 | 1,129,999 | 1,089,482 | 1,046,706 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 12.3x | 4.55x | 7.12x | 0.86% | 127B | |
| 15.51x | 6.04x | 8.44x | 0.84% | 98.17B | |
| 12.2x | 3.08x | 4.73x | 2.12% | 69.58B | |
| 29.57x | 17.77x | 20.82x | 0.54% | 65.34B | |
| 11.89x | 3.91x | 5.73x | 3.9% | 50.27B | |
| 9.15x | 2.98x | 4.64x | 0.62% | 28.93B | |
| 17.33x | 3.69x | 7.69x | 2.25% | 22.23B | |
| 21.51x | 11.15x | 13.72x | 0.76% | 21.39B | |
| 13.11x | 3.73x | 7.33x | - | 19.47B | |
| Average | 15.84x | 6.32x | 8.91x | 1.49% | 55.82B | |
| Weighted average by Cap. | 15.58x | 6.42x | 8.86x | 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
- NEM23 Stock
- Valuation Newmont Corporation
Select your edition
All financial news and data tailored to specific country editions
