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 42,059 108,785 134,602 - -
Change - -24.4% 27.33% -11.83% 158.65% 23.73% - -
Enterprise Value (EV) 1 50,784 39,890 54,138 47,367 106,727 128,856 121,367 112,920
Change - -21.45% 35.72% -12.51% 125.32% 20.73% -5.81% -6.96%
P/E 42.5x -87.4x -14.1x 12.7x 15.6x 13x 11.6x 10.6x
PBR 2.26x 1.93x 1.64x 1.43x 3.27x 3.5x 2.93x 2.54x
PEG - 1x -0x -0x 0x 0.2x 1x 1.08x
Capitalization / Revenue 4.05x 3.14x 4.04x 2.25x 4.8x 5.04x 4.65x 4.51x
EV / Revenue 4.16x 3.35x 4.58x 2.54x 4.71x 4.83x 4.2x 3.79x
EV / EBITDA 8.52x 8.77x 12.8x 5.46x 7.92x 7.58x 6.48x 5.84x
EV / EBIT 40.4x 197x -33x 10.5x 9.74x 8.76x 7.32x 6.59x
EV / FCF 19.3x 36.6x 558x 16.2x 14.6x 14x 11.4x 9.71x
FCF Yield 5.17% 2.73% 0.18% 6.16% 6.84% 7.15% 8.76% 10.3%
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% 0.82% 0.84% 0.91%
EPS 2 1.46 -0.54 -2.94 2.92 6.39 9.873 11.04 12.12
Distribution rate 151% -380% -54.4% 34.2% 15.8% 10.6% 9.73% 9.63%
Net sales 1 12,222 11,915 11,812 18,682 22,669 26,687 28,925 29,832
EBITDA 1 5,963 4,550 4,217 8,675 13,480 17,008 18,741 19,346
EBIT 1 1,257 203 -1,643 4,527 10,961 14,714 16,581 17,130
Net income 1 1,166 -429 -2,475 3,348 7,085 10,352 11,308 12,006
Net Debt 1 1,228 2,426 6,434 5,308 -2,058 -5,746 -13,235 -21,682
Reference price 2 62.02 47.20 41.39 37.22 99.85 128.09 128.09 128.09
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.($)
12.97x4.83x7.58x0.82% 135B
16.33x6.4x8.95x0.79% 104B
13.01x3.27x4.93x2% 73.66B
31.59x19.01x22.23x0.5% 70.39B
14x4.38x6.26x3.51% 55.67B
10.71x3.66x5.55x0.49% 36.6B
18.26x3.85x8.03x2.14% 23.77B
22.46x11.66x14.32x0.73% 22.21B
14.98x4.27x8.21x - 21.83B
Average 17.15x 6.81x 9.56x 1.37% 60.27B
Weighted average by Cap. 16.69x 6.85x 9.43x 1.26%

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

  1. Stock Market
  2. Stocks
  3. NEM Stock
  4. NEM Stock
  5. Valuation Newmont Corporation
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!