Valuation Barrick Mining Corporation

Equities

Delayed Toronto S.E. Other stock markets 12:45:32 13/05/2026 am IST			5-day change	1st Jan Change
62.81 ^CAD	-2.47%		+19.05%	+5.05%

10:03pm	Barrick Mining Maintained at Buy at Stifel Canada After Q1 Results; Price Target Kept at C$95.00	MT
07:53pm	UBS Adjusts Price Target on Barrick Mining to $54 From $50, Maintains Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	33,814	30,153	31,824	27,080	73,583	78,950	-	-
Change	-	-10.83%	5.54%	-14.91%	171.72%	7.29%	-	-
Enterprise Value (EV) ¹	33,684	30,495	32,402	27,735	71,580	75,662	73,465	71,254
Change	-	-9.47%	6.25%	-14.4%	158.09%	5.7%	-2.9%	-3.01%
P/E ratio	16.7x	71.5x	25.2x	12.7x	14.9x	11.7x	9.86x	10.1x
PBR	1.42x	1.32x	1.36x	1.12x	2.75x	2.55x	2.24x	2.04x
PEG	-	-0.9x	0x	0.2x	0x	0.3x	0.5x	-4.32x
Capitalization / Revenue	2.82x	2.74x	2.79x	2.1x	4.34x	3.56x	3.14x	3.07x
EV / Revenue	2.81x	2.77x	2.84x	2.15x	4.22x	3.41x	2.93x	2.77x
EV / EBITDA	4.64x	5.43x	5.92x	3.96x	6.33x	4.88x	3.93x	3.91x
EV / EBIT	6.53x	8.43x	9.44x	5.45x	7.61x	5.63x	4.53x	4.67x
EV / FCF	17.3x	70.6x	50.2x	21.1x	18.5x	12.9x	9.43x	9x
FCF Yield	5.77%	1.42%	1.99%	4.75%	5.4%	7.76%	10.6%	11.1%
Dividend per Share ²	0.37	0.65	0.4	0.4	-	0.9393	1.124	1.498
Rate of return	1.95%	3.79%	2.21%	2.58%	-	1.99%	2.39%	3.18%
EPS ²	1.14	0.24	0.72	1.22	2.93	4.019	4.779	4.667
Distribution rate	32.5%	271%	55.6%	32.8%	-	23.4%	23.5%	32.1%
Net sales ¹	11,985	11,013	11,397	12,922	16,956	22,181	25,113	25,741
EBITDA ¹	7,258	5,613	5,474	7,005	11,312	15,489	18,692	18,229
EBIT ¹	5,156	3,616	3,431	5,090	9,406	13,445	16,235	15,272
Net income ¹	2,022	432	1,272	2,144	4,993	6,333	8,075	7,696
Net Debt ¹	-130	342	578	655	-2,003	-3,287	-5,484	-7,695
Reference price ²	19.00	17.15	18.13	15.49	43.61	47.12	47.12	47.12
Nbr of stocks (in thousands)	17,79,286	17,58,285	17,55,523	17,48,049	16,87,434	16,75,508	-	-
Announcement Date	16/02/22	15/02/23	14/02/24	12/02/25	05/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BARRICK MINING CORPORATION	12.25x	3.42x	4.94x	1.99%	7.89TCr
NEWMONT CORPORATION	11.41x	4.2x	6.3x	0.86%	13TCr
AGNICO EAGLE MINES LIMITED	13.66x	5.41x	7.6x	0.86%	9.84TCr
WHEATON PRECIOUS METALS CORP.	26.82x	15.89x	18.9x	0.54%	6.54TCr
ANGLOGOLD ASHANTI PLC	12.13x	3.82x	5.27x	3.71%	5.48TCr
KINROSS GOLD CORPORATION	10.11x	3.47x	5.3x	0.47%	3.8TCr
NORTHERN STAR RESOURCES LIMITED	17.12x	3.96x	7.34x	2.46%	2.15TCr
ROYAL GOLD, INC.	19.58x	9.91x	12.38x	0.79%	2.08TCr
COEUR MINING, INC.	11.23x	3.12x	4.75x	-	2.05TCr
ALAMOS GOLD INC.	16.97x	6x	8.45x	0.36%	1.85TCr
Average	15.13x	5.92x	8.12x	1.34%	5.46TCr
Weighted average by Cap.	14.48x	5.85x	7.96x	1.3%