Frontierby eninvs

Language: EN · RU

← Region

Newmont Corporation USD

Update

Re-runs extraction for each period with period-end year from max(2023, current year − 2) through the current year, oldest first (up to three reporting years). This can take a long time.

Sector: Gold mining

Geography: USA, Canada, Australia, Ghana

COMM_NEM

Price chart

100.23 USDDay 2.71%

Key metrics

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.

Market

Price
100.23 USD · 2.71%
Market cap
109.2 bn USD

Growth

Δ revenue y/y
45.8%
Δ EBITDA y/y
70.2%

Multiples

P/E (LTM)
12.9x
3y avg: 17.0x
P/B (FY)
3.2x
P/E (ann.)
8.4x
EV/EBITDA (LTM)
6.6x
3y avg: 8.6x
EV/EBITDA (ann.)
5.1x

Cash return

Dividend yield
1.0%
FCF yield (LTM)
10.4%

Value creation

to fair market cap at the current EV/EBITDA
Upside (potential)
+32.1%
↓ details

Liquidity

Daily turnover (listing)
625.6 mln USD

Shares: yahoo_fundamentals_timeseries/NEM

🔍 Sanity check — subtotal consistency (Level-1 + Level-2) OK: 1 / Warn: 8 / Err: 7 / Autofix applied: 0
Port of PHP subtotal-total + sign-flip detection logic
PeriodIssues
2023-03-31 Q1⚠Warn 1
2023-06-30 Q2⚠Warn 2
2023-09-30 Q3⚠Warn 2
2023-12-31 FY✗Errors 2Warn 2
2023-12-31 Q4✗Errors 3
2024-03-31 Q1⚠Warn 1
2024-06-30 Q2⚠Warn 1
2024-09-30 Q3⚠Warn 1
2024-12-31 FY⚠Warn 1
2024-12-31 Q4✓OK
2025-03-31 Q1✗Errors 3Warn 2
2025-06-30 Q2✗Errors 1Warn 1
2025-09-30 Q3⚠Warn 3
2025-12-31 FY✗Errors 2Warn 1
2025-12-31 Q4✗Errors 1
2026-03-31 Q1✗Errors 2Warn 1
✓ All checks pass · ⚠ Has warnings (review) · ✗ Has errors (needs fix) · ✓* Autofix applied (see evidence)

Financial dynamics

Monetary columns are in B 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.

DatePeriodStatusRevenueB USDOperating profitB USDD&AB USDEBITDAB USDNet profitB USDOperating CFB USDCapex + M&AB USDAssetsB USDEquityB USDROE (annualized)Net debtB USDSource
2026-03-31Q1 2026 (3M)OK7.3
y/y 45.8%
4.6
y/y 85.5%
0.6
y/y 6.6%
5.2
y/y 70.2%
3.3
y/y 72.5%
3.8-0.657.7
y/y 3.9%
34.9
y/y 11.8%
37.9%-3.7Link
2025-12-31Q4 2025 (3M)OK6.8
y/y 20.6%
3.2
y/y 58.0%
0.7
y/y -3.5%
3.9
y/y 42.6%
1.3
y/y -7.3%
3.6-0.857.1
y/y 1.4%
33.9
y/y 13.2%
21.1%-3.1Link
2025-09-30Q3 2025 (3M)OK5.5
y/y 20.0%
2.5
y/y 136.7%
0.6
y/y 1.9%
3.1
y/y 86.4%
1.8
y/y 98.7%
2.3-0.754.7
y/y -2.6%
33.2
y/y 11.8%
7.5%-0.8Link
2025-06-30Q2 2025 (3M)OK5.3
y/y 20.8%
3.1
y/y 201.0%
0.6
y/y 3.0%
3.7
y/y 128.2%
2.1
y/y 141.6%
2.4-0.755.2
y/y -0.9%
32.1
y/y 9.3%
26.0%0.5Link
2025-03-31Q1 2025 (3M)OK5.0
y/y 24.5%
2.5
y/y 477.3%
0.6
y/y -9.3%
3.1
y/y 183.2%
1.9
y/y 1012.4%
2.0-0.855.5
y/y 0.3%
31.2
y/y 8.2%
24.7%2.8Link
2024-12-31Q4 2024 (3M)OK5.7
y/y 42.8%
2.1
y/y 166.2%
0.7
y/y 1.2%
2.7
y/y 213.3%
1.4
y/y 144.4%
2.5-0.956.3
y/y 1.5%
29.9
y/y 3.1%
11.2%4.8Link
2024-09-30Q3 2024 (3M)OK4.6
y/y 84.7%
1.1
y/y 356.5%
0.6
y/y 31.5%
1.7
y/y 137.4%
0.9
y/y 483.5%
1.6-0.956.2
y/y 47.5%
29.7
y/y 55.8%
4.2%5.5Link
2024-06-30Q2 2024 (3M)OK4.4
y/y 64.1%
1.0
y/y 245.3%
0.6
y/y 23.9%
1.6
y/y 108.4%
0.9
y/y 450.3%
1.4-0.855.7
y/y 46.0%
29.4
y/y 52.8%
11.7%6.0Link
2024-03-31Q1 2024 (3M)OK4.0
y/y 50.2%
0.4
y/y -20.6%
0.7
y/y 41.9%
1.1
y/y 8.2%
0.2
y/y -51.6%
0.8-0.855.3
y/y 44.2%
28.9
y/y 49.1%
2.3%6.6Link
2023-12-31Q4 2023 (3M)OK4.0
y/y —
-3.1
y/y —
0.7
y/y —
-2.4
y/y —
-3.2
y/y —
0.6-0.955.5
y/y —
29.0
y/y —
-10.4%5.8Link
2023-09-30Q3 2023 (3M)OK2.5
y/y —
0.2
y/y —
0.5
y/y —
0.7
y/y —
0.2
y/y —
1.0-0.638.1
y/y —
19.1
y/y —
1.1%2.4Link
2023-06-30Q2 2023 (3M)OK2.7
y/y —
0.3
y/y —
0.5
y/y —
0.8
y/y —
0.2
y/y —
0.7-0.638.1
y/y —
19.2
y/y —
3.2%2.3Link
2023-03-31Q1 2023 (3M)OK2.7
y/y —
0.5
y/y —
0.5
y/y —
1.0
y/y —
0.4
y/y —
0.5-0.538.4
y/y —
19.4
y/y —
—2.1Link
Data quality No obvious scale, balance-sheet, or cash-flow sanity issues in the displayed periods.

Production & Reserves

Physical operating metrics — supplementary, not part of the financial statements

Gold

Proved reserves
158 mln ounces
2021
Reserve life (R/P)
26.1 yrs
reserves ÷ annual output
Annual production
6.07 mln ounces
2024

Production, mln ounces

1.5020205.2420215.2820224.4420236.0720241.892025

Proved reserves

YearReserves, mln ounces
2021158
2020159

Production

YearProduction, mln ouncesper day
20251.89 *5 189
20246.07
+36.6%		16 619
20234.44
−15.9%		12 170
20225.28
+0.8%		14 463
20215.2414 342
20201.50 *4 110

* partial year

EI1 ___NASDAQ_press_comm (NASDAQ / SEC filings)

Revenue & EBITDA

RevenueEBITDA

Quarterly values ($ mln)

-4 000-2 00002 0004 0006 0008 0002023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Year-over-year change

0%50%100%150%200%2023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Cash flow

FCF ($ mln)

-1 00001 0002 0003 0002023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Net debt / cash ($ mln)

-5 000-2 50002 5005 0007 5002023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Key-commodity price — Gold

Current 4 105spot vs LTM +4%

Commodity-player potential

Target market cap from conservative EBITDA and the historical EV/EBITDA

Upside: +32.1%

Main driver: Gold +4% vs LTM; revenue ×1.05 vs costs ×1.16; EBITDA 14 115→10 811; at 12.0× EV/EBITDA → +32%.

Product prices — moves vs the LTM average

CommodityShareSpotLTM3-yrvs LTM, $vs LTM, AUD3y vs LTM
Gold (rev)+93%4 104.523 939.803 102.99+4%-4%-21%
US Diesel Index (EIA) (cost)-15%5.213.754.06+39%+28%+8%
Electricity Spot (cost)-10%57.8058.5652.39-1%-9%-11%
Silver (rev)+3%64.4152.9840.06+22%+12%-24%
Copper (rev)+2%13 841.1311 460.7610 523.27+21%+11%-8%
Zinc (rev)+1%3 444.952 950.082 928.55+17%+7%-1%
Lead (rev)+1%1 964.131 989.182 117.08-1%-9%+6%

How it is calculated — revenue → costs → EBITDA → target market cap

1 · Reported baseline (LTM)
LTM revenue24 966
LTM EBITDA14 115
LTM cash costs (revenue − EBITDA)10 851
2 · Revenue projection
Revenue multiplier — spot×1.051 (+5%)
= Spot revenue26 247
Revenue multiplier — 3y price×0.795 (-20%)
= 3-year-price revenue19 850
3 · Costs projection
Cost multiplier — spot×1.163 (+16%)
= Spot cash costs12 622
Cost multiplier — 3y price×1.092 (+9%)
= 3-year-price cash costs11 853
4 · EBITDA projection (revenue − costs)
= Spot EBITDA13 625
= 3-year-price EBITDA7 997
Conservative EBITDA = min(spot, avg)10 811
5 · Valuation → target market cap
Historical EV/projected-EBITDA (3-yr average)12.0x
Target EV = EV/EBITDA × conservative EBITDA129 729
Net debt-3 696
Target market cap = EV − net debt133 425
Current market cap101 027

Upside = target market cap ÷ current − 1 = +32.1%

Life of mine: 23 yrs

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.

PeriodAct. revModel revΔ revAct. EBITDAModel EBITDAΔ EBITDA
2023 Q22 6833 146-14.7%786849-7.5%
2023 Q32 4932 936-15.1%712583+22.2%
2023 Q43 9572 897+36.6%-2 479499-596.4%
2024 Q14 0233 138+28.2%1 082162+566.3%
2024 Q24 4023 857+14.1%1 638555+195.1%
2024 Q34 6054 411+4.4%1 690989+70.8%
2024 Q45 6525 065+11.6%2 1101 323+59.5%
2025 Q15 0105 535-9.5%3 0642 456+24.8%
2025 Q25 3176 170-13.8%3 7383 113+20.1%
2025 Q35 5246 270-11.9%3 1503 395-7.2%
2025 Q46 8187 250-6.0%2 0124 536-55.6%
2026 Q17 3078 006-8.7%5 2154 928+5.8%

EV/EBITDA — LTM vs projected

Projected EV/EBITDA 3.6x · target 3-yr avg 12.2x · LTM avg 15.1x

EV/EBITDA (LTM)EV/EBITDA (projected)target avg (projected, 3y)

Dividends

Paid (completed)

DatePer shareDetailsStatusSource
2026-05-270.26 USDEx-dividend: 0.26 USD per sharePaidYahoo Finance (ex-div)
2026-03-030.26 USDEx-dividend: 0.26 USD per sharePaidYahoo Finance (ex-div)
2025-11-260.25 USDEx-dividend: 0.25 USD per sharePaidYahoo Finance (ex-div)
2025-09-040.25 USDEx-dividend: 0.25 USD per sharePaidYahoo Finance (ex-div)
2025-05-270.25 USDEx-dividend: 0.25 USD per sharePaidYahoo Finance (ex-div)
2025-03-040.25 USDEx-dividend: 0.25 USD per sharePaidYahoo Finance (ex-div)
2024-11-270.25 USDEx-dividend: 0.25 USD per sharePaidYahoo Finance (ex-div)
2024-09-050.25 USDEx-dividend: 0.25 USD per sharePaidYahoo Finance (ex-div)
2024-06-040.25 USDEx-dividend: 0.25 USD per sharePaidYahoo Finance (ex-div)
2024-03-040.25 USDEx-dividend: 0.25 USD per sharePaidYahoo Finance (ex-div)
2023-11-290.4 USDEx-dividend: 0.4 USD per sharePaidYahoo Finance (ex-div)
2023-09-060.4 USDEx-dividend: 0.4 USD per sharePaidYahoo Finance (ex-div)
2023-05-310.4 USDEx-dividend: 0.4 USD per sharePaidYahoo Finance (ex-div)
2023-03-080.4 USDEx-dividend: 0.4 USD per sharePaidYahoo Finance (ex-div)
2022-12-070.55 USDEx-dividend: 0.55 USD per sharePaidYahoo Finance (ex-div)
2022-09-070.55 USDEx-dividend: 0.55 USD per sharePaidYahoo Finance (ex-div)
2022-06-010.55 USDEx-dividend: 0.55 USD per sharePaidYahoo Finance (ex-div)
2022-03-090.55 USDEx-dividend: 0.55 USD per sharePaidYahoo Finance (ex-div)
2021-12-080.55 USDEx-dividend: 0.55 USD per sharePaidYahoo Finance (ex-div)
2021-09-080.55 USDEx-dividend: 0.55 USD per sharePaidYahoo Finance (ex-div)

KASE: status follows wording in the news headline (paid vs intends to pay). Yahoo: amounts are cash dividends per share on ex-dividend dates (UTC calendar date). stockscope.uz (UZ): amounts are per share in UZS by publication date (not necessarily ex-div).

Reporting forms detected in loaded periods: ✓ ✓ ✓ (Balance sheet / Profit or loss (P&L) / Cash flows)