Valuation Newmont Corporation Wiener Boerse

Stocks

End-of-day quote Wiener Boerse 25/09/2026			5-day change	1st Jan Change
106.54 ^EUR	+0.64%		-0.08%	+22.35%

09-25	Chinese, US firms line up for Peru copper projects as government cuts red tape	RE
09-23	Wall St falls as oil ticks up, yields rise ahead of US-China summit	RE

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	108,785	127,101	-	-
Change	-	-24.4%	27.33%	-11.83%	158.65%	16.84%	-	-
Enterprise Value (EV) ¹	50,784	39,890	54,138	47,367	106,727	122,204	113,625	105,945
Change	-	-21.45%	35.72%	-12.51%	125.32%	14.5%	-7.02%	-6.76%
P/E	42.5x	-87.4x	-14.1x	12.7x	15.6x	12.3x	11x	10x
PBR	2.26x	1.93x	1.64x	1.43x	3.27x	3.31x	2.79x	2.44x
PEG	-	1x	-0x	-0x	0x	0.2x	0.9x	1.01x
Capitalization / Revenue	4.05x	3.14x	4.04x	2.25x	4.8x	4.75x	4.35x	4.21x
EV / Revenue	4.16x	3.35x	4.58x	2.54x	4.71x	4.56x	3.89x	3.51x
EV / EBITDA	8.52x	8.77x	12.8x	5.46x	7.92x	7.13x	6x	5.43x
EV / EBIT	40.4x	197x	-33x	10.5x	9.74x	8.19x	6.71x	5.98x
EV / FCF	19.3x	36.6x	558x	16.2x	14.6x	13.2x	10.6x	8.95x
FCF Yield	5.17%	2.73%	0.18%	6.16%	6.84%	7.56%	9.43%	11.2%
Dividend per Share ²	2.2	2.05	1.6	1	1.01	1.048	1.073	1.184
Rate of return	3.55%	4.34%	3.87%	2.69%	1.01%	0.86%	0.88%	0.98%
EPS ²	1.46	-0.54	-2.94	2.92	6.39	9.858	11.01	12.1
Distribution rate	151%	-380%	-54.4%	34.2%	15.8%	10.6%	9.74%	9.78%
Net sales ¹	12,222	11,915	11,812	18,682	22,669	26,780	29,200	30,201
EBITDA ¹	5,963	4,550	4,217	8,675	13,480	17,134	18,924	19,510
EBIT ¹	1,257	203	-1,643	4,527	10,961	14,927	16,939	17,704
Net income ¹	1,166	-429	-2,475	3,348	7,085	10,449	11,499	12,228
Net Debt ¹	1,228	2,426	6,434	5,308	-2,058	-4,897	-13,476	-21,157
Reference price ²	62.02	47.20	41.39	37.22	99.85	121.43	121.43	121.43
Nbr of stocks (in thousands)	799,026	793,739	1,152,544	1,129,999	1,089,482	1,046,706	-	-
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	12.32x	4.56x	7.13x	0.86%	127B
AGNICO EAGLE MINES LIMITED	15.56x	6.06x	8.46x	0.83%	98.48B
BARRICK MINING CORPORATION	12.39x	3.13x	4.81x	2.09%	70.66B
WHEATON PRECIOUS METALS CORP.	29.38x	17.66x	20.69x	0.55%	64.93B
ANGLOGOLD ASHANTI PLC	11.96x	3.93x	5.76x	3.87%	50.55B
KINROSS GOLD CORPORATION	9.41x	3.05x	4.77x	0.6%	29.75B
NORTHERN STAR RESOURCES LIMITED	17.23x	3.67x	7.65x	2.26%	22.1B
ROYAL GOLD, INC.	21.51x	11.15x	13.72x	0.76%	21.39B
COEUR MINING, INC.	13.3x	3.79x	7.45x	-	19.76B
Average	15.89x	6.33x	8.94x	1.48%	56.08B
Weighted average by Cap.	15.59x	6.40x	8.85x	1.35%