
Sector: Gold mining
COMM_IAG
Net debt (table and EV/EBITDA): |short-term borrowings| + |long-term borrowings| + |other financial liabilities| when extracted + |non-controlling interest| when extracted − |cash and equivalents|; amounts in millions of the reporting currency.
Shares: yahoo_fundamentals_timeseries/IAG
Monetary columns are in M USD, one decimal; scale (K/M/B/T) keeps values readable. For the period (default) shows P&L and cash flow for that row’s reporting window: quarterly amounts when the feed uses quarter-duration facts (typical US 10-Q revenue and income), quarterly cash flows after stripping YTD where only cumulative tags exist, and an implied Q4 on 31 Dec FY rows (P&L: FY minus Q1–Q3; operating / investing cash flow: FY 12m minus 9M YTD to 30 Sep when sourced from SEC builder evidence) so they match 10-Q scale. Some issuers still use cumulative YTD minus the prior row in the same calendar year. As reported shows values stored on each row (e.g. full-year on FY). Balance sheet is always as reported. Source JSON may use millions etc.; conversion uses amounts_unit per row.
| Date | Period | Status | RevenueM USD | Operating profitM USD | D&AM USD | EBITDAM USD | Net profitM USD | Operating CFM USD | Capex + M&AM USD | AssetsM USD | EquityM USD | ROE (annualized) | Net debtM USD | Source |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2026-06-30 | Q2 2026 (3M) | OK | 856.9 y/y 47.5% | 386.1 y/y 117.4% | 118.6 y/y 24.8% | 504.7 y/y 85.1% | 230.5 y/y 192.9% | 445.1 | -145.3 | 5953.2 y/y 11.8% | 4398.4 y/y 28.1% | 21.1% | -52.1 | Yahoo Finance |
| 2026-03-31 | Q1 2026 (3M) | OK | 1030.1 y/y — | 544.7 y/y — | 115.7 y/y — | 660.4 y/y — | 379.7 y/y — | 569.9 | -81.0 | 5993.0 y/y — | 4334.5 y/y — | 35.6% | -1.0 | Yahoo Finance |
| 2025-12-31 | Q4 2025 (3M) | PARTIAL | 1088.1 y/y — | 566.8 y/y — | 136.3 y/y — | 703.1 y/y — | 406.6 y/y — | 701.7 | -158.1 | 5852.5 y/y 8.9% | 4191.4 y/y 25.6% | 18.9% | ≈ 658.2 | Yahoo Finance |
| 2025-09-30 | Q3 2025 (3M) | OK | 706.7 y/y — | 251.3 y/y — | 109.9 y/y — | 361.2 y/y — | 139.4 y/y — | 280.8 | -68.8 | 5376.6 y/y — | 3565.9 y/y — | 5.3% | 658.2 | Yahoo Finance |
| 2025-06-30 | Q2 2025 (3M) | OK | 580.9 y/y — | 177.6 y/y — | 95.0 y/y — | 272.6 y/y — | 78.7 y/y — | 85.8 | -64.8 | 5327.0 y/y — | 3433.5 y/y — | 9.3% | 838.3 | Yahoo Finance |
| 2024-12-31 | FY 2024 (12M) | PARTIAL | 1633.0 y/y 65.4% | 944.0 y/y — | 273.8 y/y 26.8% | 1217.8 y/y 464.6% | 847.8 y/y 716.8% | 486.0 | — | 5374.4 y/y 18.4% | 3336.7 y/y 51.3% | 30.6% | — | Yahoo Finance |
| 2023-12-31 | FY 2023 (12M) | PARTIAL | 987.1 y/y — | -0.3 y/y — | 216.0 y/y — | 215.7 y/y — | 103.8 y/y — | 159.4 | — | 4537.9 y/y — | 2206.0 y/y — | — | — | Yahoo Finance |
| Short-term debt (incl. ST leases) | 0 |
| Long-term debt (incl. LT leases) | 449 |
| − Cash & equivalents | 501 |
| Net debt | -52 |
|---|
Net debt / LTM EBITDA: -0.0x
Quarterly values ($ mln)
Year-over-year change
FCF ($ mln)
Net debt / cash ($ mln)
Physical operating metrics — supplementary, not part of the financial statements
| Year | Reserves, Moz |
|---|---|
| 2025 | 9.87 |
| 2024 | 10.66 |
| Year | Production, Moz | per day, Moz |
|---|---|---|
| 2025 | 0.77 +14.9% | 0.00 |
| 2024 | 0.67 +43.3% | 0.00 |
| 2023 | 0.47 | 0.00 |
Company reports: https://www.sec.gov/Archives/edgar/data/1203464/000106299326000323/exhibit99-1.pdf; https://www.sec.gov/Archives/edgar/data/1203464/000106299326001011/exhibit99-1.pdf; https://www.sec.gov/Archives/edgar/data/1203464/000106299326001015/exhibit99-1.pdf; https://www.sec.gov/Archives/edgar/data/1203464/000106299326004088/exhibit99-1.pdf; https://www.sec.gov/Archives/edgar/data/1203464/000162828026054453/q22026mda.htm
Current 4 156spot vs LTM -2%
Target market cap from conservative EBITDA and the historical EV/EBITDA
Upside: +49.2% ▲ +0.0 pp 1d
Main driver: Gold -2% vs LTM; revenue ×0.98 vs costs ×1.11; EBITDA 2 175→1 647; at 9.3× EV/EBITDA → +49%.
Product prices — moves vs the LTM average
| Commodity | Share | Spot | LTM | 3-yr | vs LTM, $ | 3y vs LTM |
|---|---|---|---|---|---|---|
| Gold (rev) | +100% | 4 155.66 | 4 242.24 | 3 346.28 | -2% | -21% |
| US Diesel Index (cost) (input cost) (cost) | -10% | 6.38 | 4.21 | 4.19 | +51% | -1% |
| Electricity Spot (input cost) (cost) | -5% | 117.40 | 77.92 | 62.56 | +51% | -20% |
How it is calculated — revenue → costs → EBITDA → target market cap
| 1 · Reported baseline (LTM) | |
| LTM revenue | 3 682 |
| LTM EBITDA | 2 175 |
| LTM cash costs (revenue − EBITDA) | 1 507 |
| 2 · Revenue projection | |
| Revenue multiplier — spot | ×0.980 (-2%) |
| = Spot revenue | 3 607 |
| Revenue multiplier — 3y price | ×0.789 (-21%) |
| = 3-year-price revenue | 2 904 |
| 3 · Costs projection | |
| Cost multiplier — spot | ×1.111 (+11%) |
| = Spot cash costs | 1 674 |
| Cost multiplier — 3y price | ×1.024 (+2%) |
| = 3-year-price cash costs | 1 542 |
| 4 · EBITDA projection (revenue − costs) | |
| = Spot EBITDA | 1 933 |
| = 3-year-price EBITDA | 1 362 |
| Conservative EBITDA = min(spot, avg) | 1 647 |
| 5 · Valuation → target market cap | |
| Historical EV/projected-EBITDA (75th pct) — capped at 2x current | 9.3x |
| Target EV = EV/EBITDA × conservative EBITDA | 15 341 |
| Net debt | -52 |
| Target market cap = EV − net debt | 15 801 |
| Current market cap | 10 588 |
Upside = target market cap ÷ current − 1 = +49.2%
Spot model vs reported — what the spot model projected (trailing-LTM base brought to the period × the period's commodity-price move) against the actual report, per reported period (quarter, half-year or full year — per the filer's calendar); amounts in USD mln. green = reported above projection, pink = below.
| Period | Act. rev | Model rev | Δ rev | Act. EBITDA | Model EBITDA | Δ EBITDA |
|---|---|---|---|---|---|---|
| 2021 FY | 876 | 1 255 | -30.2% | 160 | 328 | -51.3% |
| 2022 FY | 959 | 875 | +9.6% | 282 | 66 | +329.7% |
| 2023 FY | 987 | 1 034 | -4.6% | 216 | 363 | -40.6% |
| 2024 FY | 1 633 | 1 214 | +34.5% | 1 218 | 421 | +189.1% |
| 2025 FY | 2 853 | 2 351 | +21.3% | 1 514 | 1 914 | -20.9% |
Projected EV/EBITDA 5.5x · target 75th pct (3y) 10.6x · LTM avg 9.6x
No dividend rows found for this issuer (checked: Yahoo Finance (ex-div)).
Reporting forms detected in loaded periods: ✓ ✓ ✓ (Balance sheet / Profit or loss (P&L) / Cash flows)
Financial results, valuation multiples (P/E, P/B, EV/EBITDA), profitability and dividend yield of IAMGOLD (IAG) — from primary filings.
See also: Gold Mining Stocks: The Cheapest Gold Miners by Valuation (2026) · The Cheapest Stocks in the World (2026): What Value Investing Says About Buying Cheap · global valuation map