|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 93.71 USD | -2.14% |
|
+0.56% | -6.15% |
| 30/07 | Canada Miners Press PM Carney to Fulfill Promise on Tax Revamp -- Update | DJ |
| 29/07 | Canada Miners Press PM Carney to Fulfill Promise on Tax Revamp | DJ |
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 | 1,08,785 | 98,742 | - | - |
| Change | - | -24.4% | 27.33% | -11.83% | 158.65% | -9.23% | - | - |
| Enterprise Value (EV) 1 | 50,784 | 39,890 | 54,138 | 47,367 | 1,06,727 | 92,896 | 85,739 | 77,001 |
| Change | - | -21.45% | 35.72% | -12.51% | 125.32% | -12.96% | -7.7% | -10.19% |
| P/E | 42.5x | -87.4x | -14.1x | 12.7x | 15.6x | 9.66x | 8.67x | 8.02x |
| PBR | 2.26x | 1.93x | 1.64x | 1.43x | 3.27x | 2.59x | 2.14x | 1.86x |
| PEG | - | 1x | -0x | -0x | 0x | 0.2x | 0.8x | 0.99x |
| Capitalization / Revenue | 4.05x | 3.14x | 4.04x | 2.25x | 4.8x | 3.68x | 3.41x | 3.33x |
| EV / Revenue | 4.16x | 3.35x | 4.58x | 2.54x | 4.71x | 3.46x | 2.96x | 2.6x |
| EV / EBITDA | 8.52x | 8.77x | 12.8x | 5.46x | 7.92x | 5.39x | 4.5x | 3.89x |
| EV / EBIT | 40.4x | 197x | -33x | 10.5x | 9.74x | 6.33x | 5.2x | 4.56x |
| EV / FCF | 19.3x | 36.6x | 558x | 16.2x | 14.6x | 9.81x | 7.87x | 6.72x |
| FCF Yield | 5.17% | 2.73% | 0.18% | 6.16% | 6.84% | 10.2% | 12.7% | 14.9% |
| Dividend per Share 2 | 2.2 | 2.05 | 1.6 | 1 | 1.01 | 1.045 | 1.066 | 1.162 |
| Rate of return | 3.55% | 4.34% | 3.87% | 2.69% | 1.01% | 1.12% | 1.14% | 1.24% |
| EPS 2 | 1.46 | -0.54 | -2.94 | 2.92 | 6.39 | 9.702 | 10.81 | 11.68 |
| Distribution rate | 151% | -380% | -54.4% | 34.2% | 15.8% | 10.8% | 9.87% | 9.95% |
| Net sales 1 | 12,222 | 11,915 | 11,812 | 18,682 | 22,669 | 26,847 | 28,966 | 29,621 |
| EBITDA 1 | 5,963 | 4,550 | 4,217 | 8,675 | 13,480 | 17,226 | 19,067 | 19,801 |
| 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 | 10,255 | 11,192 | 11,663 |
| Net Debt 1 | 1,228 | 2,426 | 6,434 | 5,308 | -2,058 | -5,845 | -13,003 | -21,740 |
| Reference price 2 | 62.02 | 47.20 | 41.39 | 37.22 | 99.85 | 93.71 | 93.71 | 93.71 |
| Nbr of stocks (in thousands) | 7,99,026 | 7,93,739 | 11,52,544 | 11,29,999 | 10,89,482 | 10,53,692 | - | - |
| Announcement Date | 24/02/22 | 23/02/23 | 22/02/24 | 20/02/25 | 19/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 9.66x | 3.46x | 5.39x | 1.12% | 9.87TCr | |
| 11.26x | 4.39x | 6.15x | 1.15% | 7.36TCr | |
| 10.04x | 2.71x | 3.85x | 2.33% | 6.14TCr | |
| 23.15x | 13.49x | 16.11x | 0.71% | 4.94TCr | |
| 9.12x | 3.07x | 4.51x | 5.11% | 4.05TCr | |
| 7.79x | 2.55x | 3.94x | 0.66% | 2.73TCr | |
| 16.43x | 3.8x | 6.93x | 2.6% | 1.99TCr | |
| 18.24x | 8.8x | 10.56x | 0.97% | 1.68TCr | |
| 11.04x | 2.78x | 4.49x | - | 1.54TCr | |
| 13.59x | 5.66x | 8.02x | 6.18% | 1.35TCr | |
| Average | 13.03x | 5.07x | 7.00x | 2.31% | 4.17TCr | |
| Weighted average by Cap. | 12.27x | 4.88x | 6.72x | 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
