Valuation Barrick Mining Corporation

Equities

Delayed Toronto S.E. Other stock markets 09:14:00 11/07/2025 pm IST			5-day change	1st Jan Change
28.99 ^CAD	+0.76%		-0.65%	+30.06%

09:13pm	Barrick Gold Corporation, Q1 2025 Earnings Call, May 07, 2025
06:38pm	First Quantum says Prospect investment key to Zambia copper expansion	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	40,469	33,814	30,153	31,824	27,080	36,148	-	-
Change	-	-16.44%	-10.83%	5.54%	-14.91%	33.48%	-	-
Enterprise Value (EV) ¹	40,436	33,684	30,495	32,402	27,735	34,805	32,441	29,676
Change	-	-16.7%	-9.47%	6.25%	-14.4%	25.49%	-6.79%	-8.52%
P/E ratio	17.4x	16.7x	71.5x	25.2x	12.7x	11.3x	8.5x	8.67x
PBR	1.73x	1.42x	1.32x	1.36x	1.12x	1.32x	1.17x	1.07x
PEG	-	-1.3x	-0.9x	0x	0.2x	0.2x	0.3x	-4.54x
Capitalization / Revenue	3.21x	2.82x	2.74x	2.79x	2.1x	2.4x	2.08x	2.06x
EV / Revenue	3.21x	2.81x	2.77x	2.84x	2.15x	2.31x	1.86x	1.69x
EV / EBITDA	5.4x	4.64x	5.43x	5.92x	3.96x	4.02x	3.13x	2.79x
EV / EBIT	7.65x	6.53x	8.43x	9.44x	5.45x	4.94x	3.64x	3.58x
EV / FCF	12x	17.3x	70.6x	50.2x	21.1x	19.4x	17.4x	14.3x
FCF Yield	8.32%	5.77%	1.42%	1.99%	4.75%	5.15%	5.76%	7.01%
Dividend per Share ²	0.33	0.37	0.65	0.4	0.4	0.4074	0.4083	0.44
Rate of return	1.45%	1.95%	3.79%	2.21%	2.58%	1.94%	1.94%	2.09%
EPS ²	1.31	1.14	0.24	0.72	1.22	1.859	2.473	2.426
Distribution rate	25.2%	32.5%	271%	55.6%	32.8%	21.9%	16.5%	18.1%
Net sales ¹	12,595	11,985	11,013	11,397	12,922	15,085	17,395	17,529
EBITDA ¹	7,492	7,258	5,613	5,474	7,005	8,661	10,365	10,635
EBIT ¹	5,284	5,156	3,616	3,431	5,090	7,044	8,913	8,285
Net income ¹	2,324	2,022	432	1,272	2,144	3,414	4,507	4,299
Net Debt ¹	-33	-130	342	578	655	-1,343	-3,707	-6,472
Reference price ²	22.76	19.00	17.15	18.13	15.49	21.02	21.02	21.02
Nbr of stocks (in thousands)	17,78,126	17,79,286	17,58,285	17,55,523	17,48,049	17,19,458	-	-
Announcement Date	18/02/21	16/02/22	15/02/23	14/02/24	12/02/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BARRICK MINING CORPORATION	11.31x	2.31x	4.02x	1.94%	3.61TCr
NEWMONT CORPORATION	11.39x	3.38x	6.28x	1.67%	6.58TCr
AGNICO EAGLE MINES LIMITED	17.34x	5.41x	8.44x	1.24%	5.94TCr
WHEATON PRECIOUS METALS CORP.	37.68x	21.32x	26.94x	0.77%	4.07TCr
ANGLOGOLD ASHANTI PLC	9x	2.42x	3.89x	6.74%	2.35TCr
KINROSS GOLD CORPORATION	13.18x	2.96x	5.2x	0.78%	1.88TCr
NORTHERN STAR RESOURCES LIMITED	27.65x	3.63x	10.56x	3.05%	1.56TCr
LUNDIN GOLD INC.	19.15x	7.38x	10.69x	4.37%	1.23TCr
ALAMOS GOLD INC.	22.23x	5.92x	9.66x	0.38%	1.1TCr
ROYAL GOLD, INC.	20.83x	10.89x	13.61x	1.13%	1.05TCr
Average	18.98x	6.56x	9.93x	2.21%	2.94TCr
Weighted average by Cap.	18.08x	6.59x	9.85x	1.96%