Valuation Newmont Corporation

Stocks

Real-time Estimate Cboe BZX 08:10:34 26/08/2026 pm IST			5-day change	1st Jan Change
132.72 ^USD	-1.79%		+6.07%	+32.87%

24/08	Raymond James Adjusts Price Target on Newmont to $140 From $131	MT
21/08	Newmont Corporation Announces Appointment of Peter David Beaven as Independent Director and Audit Committee Member, Effective September 1, 2026	CI

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	1,42,010	-	-
Change	-	-24.4%	27.33%	-11.83%	158.65%	30.54%	-	-
Enterprise Value (EV) ¹	50,784	39,890	54,138	47,367	1,06,727	1,36,263	1,28,774	1,20,327
Change	-	-21.45%	35.72%	-12.51%	125.32%	27.67%	-5.5%	-6.56%
P/E	42.5x	-87.4x	-14.1x	12.7x	15.6x	13.7x	12.2x	11.1x
PBR	2.26x	1.93x	1.64x	1.43x	3.27x	3.69x	3.09x	2.68x
PEG	-	1x	-0x	-0x	0x	0.3x	1x	1.13x
Capitalization / Revenue	4.05x	3.14x	4.04x	2.25x	4.8x	5.33x	4.92x	4.73x
EV / Revenue	4.16x	3.35x	4.58x	2.54x	4.71x	5.12x	4.46x	4.01x
EV / EBITDA	8.52x	8.77x	12.8x	5.46x	7.92x	8.03x	6.88x	6.17x
EV / EBIT	40.4x	197x	-33x	10.5x	9.74x	9.26x	7.77x	7.02x
EV / FCF	19.3x	36.6x	558x	16.2x	14.6x	14.8x	12.1x	10.3x
FCF Yield	5.17%	2.73%	0.18%	6.16%	6.84%	6.76%	8.26%	9.66%
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%	0.78%	0.8%	0.86%
EPS ²	1.46	-0.54	-2.94	2.92	6.39	9.874	11.04	12.12
Distribution rate	151%	-380%	-54.4%	34.2%	15.8%	10.6%	9.73%	9.64%
Net sales ¹	12,222	11,915	11,812	18,682	22,669	26,636	28,861	30,038
EBITDA ¹	5,963	4,550	4,217	8,675	13,480	16,977	18,718	19,513
EBIT ¹	1,257	203	-1,643	4,527	10,961	14,715	16,581	17,130
Net income ¹	1,166	-429	-2,475	3,348	7,085	10,354	11,324	12,240
Net Debt ¹	1,228	2,426	6,434	5,308	-2,058	-5,747	-13,236	-21,683
Reference price ²	62.02	47.20	41.39	37.22	99.85	135.14	135.14	135.14
Nbr of stocks (in thousands)	7,99,026	7,93,739	11,52,544	11,29,999	10,89,482	10,50,839	-	-
Announcement Date	24/02/22	23/02/23	22/02/24	20/02/25	19/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NEWMONT CORPORATION	13.69x	5.12x	8.03x	0.78%	14TCr
AGNICO EAGLE MINES LIMITED	17.87x	7.04x	9.83x	0.72%	11TCr
BARRICK MINING CORPORATION	14.22x	3.57x	5.31x	1.73%	8.04TCr
WHEATON PRECIOUS METALS CORP.	33.31x	20.03x	23.43x	0.48%	7.42TCr
ANGLOGOLD ASHANTI PLC	15.84x	5.08x	7.08x	3.27%	6.3TCr
KINROSS GOLD CORPORATION	11.58x	3.99x	6x	0.44%	3.96TCr
NORTHERN STAR RESOURCES LIMITED	19.34x	4.05x	8.46x	2.02%	2.5TCr
ROYAL GOLD, INC.	22.94x	11.91x	14.64x	0.72%	2.27TCr
COEUR MINING, INC.	15.23x	4.34x	8.35x	-	2.22TCr
LUNDIN GOLD INC.	17.99x	7.86x	10.73x	5.1%	1.87TCr
Average	18.20x	7.30x	10.19x	1.7%	6.01TCr
Weighted average by Cap.	17.83x	7.30x	10.04x	1.3%