|
Real-time Estimate
Cboe BZX
10:46:06 10/09/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 126.76 USD | -1.52% |
|
-3.04% | +26.65% |
| 10/09 | StrikePoint Gold Raises CA$190 Million in Subscription Receipts Offering | MT |
| 09/09 | Bernstein Adjusts Price Target on Newmont to $144 From $147, Keeps Outperform Rating | MT |
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 | 1,34,722 | - | - |
| Change | - | -24.4% | 27.33% | -11.83% | 158.65% | 23.84% | - | - |
| Enterprise Value (EV) 1 | 50,784 | 39,890 | 54,138 | 47,367 | 1,06,727 | 1,28,975 | 1,21,486 | 1,13,039 |
| Change | - | -21.45% | 35.72% | -12.51% | 125.32% | 20.85% | -5.81% | -6.95% |
| P/E | 42.5x | -87.4x | -14.1x | 12.7x | 15.6x | 13x | 11.7x | 10.6x |
| PBR | 2.26x | 1.93x | 1.64x | 1.43x | 3.27x | 3.51x | 2.94x | 2.55x |
| PEG | - | 1x | -0x | -0x | 0x | 0.2x | 1x | 1.08x |
| Capitalization / Revenue | 4.05x | 3.14x | 4.04x | 2.25x | 4.8x | 5.05x | 4.66x | 4.52x |
| 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 | 8.77x | 7.33x | 6.6x |
| EV / FCF | 19.3x | 36.6x | 558x | 16.2x | 14.6x | 14x | 11.4x | 9.72x |
| FCF Yield | 5.17% | 2.73% | 0.18% | 6.16% | 6.84% | 7.14% | 8.75% | 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% | 0.81% | 0.83% | 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 | 128.71 | 128.71 | 128.71 |
| Nbr of stocks (in thousands) | 7,99,026 | 7,93,739 | 11,52,544 | 11,29,999 | 10,89,482 | 10,46,706 | - | - |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.04x | 4.83x | 7.58x | 0.81% | 13TCr | |
| 16.15x | 6.33x | 8.85x | 0.8% | 10TCr | |
| 12.96x | 3.26x | 4.91x | 2.01% | 7.34TCr | |
| 31.99x | 19.24x | 22.51x | 0.5% | 7.13TCr | |
| 13.93x | 4.36x | 6.23x | 3.52% | 5.54TCr | |
| 10.49x | 3.58x | 5.43x | 0.5% | 3.59TCr | |
| 18.03x | 3.8x | 7.93x | 2.17% | 2.35TCr | |
| 22.5x | 11.68x | 14.35x | 0.73% | 2.22TCr | |
| 14.81x | 4.21x | 8.11x | - | 2.16TCr | |
| 16.02x | 7.04x | 9.62x | 5.36% | 1.69TCr | |
| Average | 16.99x | 6.83x | 9.55x | 1.82% | 5.57TCr | |
| Weighted average by Cap. | 16.70x | 6.89x | 9.47x | 1.39% |
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
