|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 90.03 USD | -1.63% |
|
-6.24% | -10.09% |
| 29/07 | Awale Resources Raises C$19 Million in Private Placement Offering of Shares, Adds Third Strategic Investor | MT |
| 28/07 | Gold Fields files Tarkwa gold lease proposal with Ghana government | RE |
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 | 96,434 | - | - |
| Change | - | -24.4% | 27.33% | -11.83% | 158.65% | -11.35% | - | - |
| Enterprise Value (EV) 1 | 50,784 | 39,890 | 54,138 | 47,367 | 106,727 | 90,795 | 83,295 | 74,423 |
| Change | - | -21.45% | 35.72% | -12.51% | 125.32% | -14.93% | -8.26% | -10.65% |
| P/E | 42.5x | -87.4x | -14.1x | 12.7x | 15.6x | 9.36x | 8.32x | 7.62x |
| PBR | 2.26x | 1.93x | 1.64x | 1.43x | 3.27x | 2.53x | 2.09x | 1.81x |
| PEG | - | 1x | -0x | -0x | 0x | 0.2x | 0.7x | 0.84x |
| Capitalization / Revenue | 4.05x | 3.14x | 4.04x | 2.25x | 4.8x | 3.58x | 3.31x | 3.23x |
| EV / Revenue | 4.16x | 3.35x | 4.58x | 2.54x | 4.71x | 3.37x | 2.86x | 2.5x |
| EV / EBITDA | 8.52x | 8.77x | 12.8x | 5.46x | 7.92x | 5.27x | 4.37x | 3.73x |
| EV / EBIT | 40.4x | 197x | -33x | 10.5x | 9.74x | 6.19x | 5.05x | 4.41x |
| EV / FCF | 19.3x | 36.6x | 558x | 16.2x | 14.6x | 9.59x | 7.64x | 6.37x |
| FCF Yield | 5.17% | 2.73% | 0.18% | 6.16% | 6.84% | 10.4% | 13.1% | 15.7% |
| Dividend per Share 2 | 2.2 | 2.05 | 1.6 | 1 | 1.01 | 1.038 | 1.062 | 1.162 |
| Rate of return | 3.55% | 4.34% | 3.87% | 2.69% | 1.01% | 1.13% | 1.16% | 1.27% |
| EPS 2 | 1.46 | -0.54 | -2.94 | 2.92 | 6.39 | 9.779 | 11 | 12.01 |
| Distribution rate | 151% | -380% | -54.4% | 34.2% | 15.8% | 10.6% | 9.65% | 9.68% |
| Net sales 1 | 12,222 | 11,915 | 11,812 | 18,682 | 22,669 | 26,924 | 29,153 | 29,814 |
| EBITDA 1 | 5,963 | 4,550 | 4,217 | 8,675 | 13,480 | 17,235 | 19,068 | 19,941 |
| EBIT 1 | 1,257 | 203 | -1,643 | 4,527 | 10,961 | 14,680 | 16,487 | 16,875 |
| Net income 1 | 1,166 | -429 | -2,475 | 3,348 | 7,085 | 10,317 | 11,352 | 11,876 |
| Net Debt 1 | 1,228 | 2,426 | 6,434 | 5,308 | -2,058 | -5,639 | -13,139 | -22,011 |
| Reference price 2 | 62.02 | 47.20 | 41.39 | 37.22 | 99.85 | 91.52 | 91.52 | 91.52 |
| Nbr of stocks (in thousands) | 799,026 | 793,739 | 1,152,544 | 1,129,999 | 1,089,482 | 1,053,692 | - | - |
| Announcement Date | 24/2/22 | 23/2/23 | 22/2/24 | 20/2/25 | 19/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.61x | 3.41x | 5.34x | 1.13% | 96.43B | |
| 11.26x | 4.4x | 6.07x | 1.17% | 73.22B | |
| 10.08x | 2.72x | 3.86x | 2.33% | 61.66B | |
| 23.26x | 13.45x | 16.1x | 0.7% | 49.82B | |
| 9.08x | 3.03x | 4.44x | 5.14% | 39.93B | |
| 8.16x | 2.65x | 4.13x | 0.64% | 28.14B | |
| 17.2x | 3.87x | 7.19x | 2.53% | 20.12B | |
| 18.04x | 8.7x | 10.54x | 0.98% | 16.65B | |
| 11.04x | 2.78x | 4.49x | - | 15.42B | |
| 14.05x | 5.86x | 8.3x | 5.98% | 13.92B | |
| Average | 13.18x | 5.09x | 7.05x | 2.29% | 41.53B | |
| Weighted average by Cap. | 12.37x | 4.89x | 6.74x | 1.87% |
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
- Valuation Newmont Corporation
Select your edition
All financial news and data tailored to specific country editions
