
Newmont Corporation is a gold mining company that also explores for copper, silver, lead, and zinc. It operates mines and projects across multiple countries, including the United States, Australia, and Ghana.
Sector: Gold mining
Geography: USA, Canada, Australia, Ghana
COMM_NEM
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/NEM
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.
| Date | Period | Status | RevenueB USD | Operating profitB USD | D&AB USD | EBITDAB USD | Net profitB USD | Operating CFB USD | Capex + M&AB USD | AssetsB USD | EquityB USD | ROE (annualized) | Net debtB USD | Source |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2026-06-30 | Q2 2026 (3M) | OK | 6.1 y/y 15.1% | 3.2 y/y 1.2% | 0.6 y/y -2.6% | 3.8 y/y 0.6% | 2.2 y/y 6.8% | 2.9 | -0.7 | 57.6 y/y 4.5% | 35.2 y/y 9.8% | 25.1% | -3.9 | Yahoo Finance |
| 2026-03-31 | Q1 2026 (3M) | OK | 7.3 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 | -0.6 | 57.7 y/y 3.9% | 34.9 y/y 11.8% | 37.9% | -3.7 | Link |
| 2025-12-31 | Q4 2025 (3M) | OK | 6.8 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 | -0.8 | 57.1 y/y 1.4% | 33.9 y/y 13.2% | 21.1% | -3.1 | Link |
| 2025-09-30 | Q3 2025 (3M) | OK | 5.5 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 | -0.7 | 54.7 y/y -2.6% | 33.2 y/y 11.8% | 7.5% | -0.8 | Link |
| 2025-06-30 | Q2 2025 (3M) | OK | 5.3 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 | -0.7 | 55.2 y/y -0.9% | 32.1 y/y 9.3% | 26.0% | 0.5 | Link |
| 2025-03-31 | Q1 2025 (3M) | OK | 5.0 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 | -0.8 | 55.5 y/y 0.3% | 31.2 y/y 8.2% | 24.7% | 2.8 | Link |
| 2024-12-31 | Q4 2024 (3M) | OK | 5.7 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 | -0.9 | 56.3 y/y 1.5% | 29.9 y/y 3.1% | 11.2% | 4.8 | Link |
| 2024-09-30 | Q3 2024 (3M) | OK | 4.6 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 | -0.9 | 56.2 y/y 47.5% | 29.7 y/y 55.8% | 4.2% | 5.5 | Link |
| 2024-06-30 | Q2 2024 (3M) | OK | 4.4 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 | -0.8 | 55.7 y/y 46.0% | 29.4 y/y 52.8% | 11.7% | 6.0 | Link |
| 2024-03-31 | Q1 2024 (3M) | OK | 4.0 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 | -0.8 | 55.3 y/y 44.2% | 28.9 y/y 49.1% | 2.3% | 6.6 | Link |
| 2023-12-31 | Q4 2023 (3M) | OK | 4.0 y/y — | -3.1 y/y — | 0.7 y/y — | -2.4 y/y — | -3.2 y/y — | 0.6 | -0.9 | 55.5 y/y — | 29.0 y/y — | -10.4% | 5.8 | Link |
| 2023-09-30 | Q3 2023 (3M) | OK | 2.5 y/y — | 0.2 y/y — | 0.5 y/y — | 0.7 y/y — | 0.2 y/y — | 1.0 | -0.6 | 38.1 y/y — | 19.1 y/y — | 1.1% | 2.4 | Link |
| 2023-06-30 | Q2 2023 (3M) | OK | 2.7 y/y — | 0.3 y/y — | 0.5 y/y — | 0.8 y/y — | 0.2 y/y — | 0.7 | -0.6 | 38.1 y/y — | 19.2 y/y — | 3.2% | 2.3 | Link |
| 2023-03-31 | Q1 2023 (3M) | OK | 2.7 y/y — | 0.5 y/y — | 0.5 y/y — | 1.0 y/y — | 0.4 y/y — | 0.5 | -0.5 | 38.4 y/y — | 19.4 y/y — | — | 2.1 | Link |
| Long-term debt (incl. LT leases) | 5 083 |
| − Cash & equivalents | 9 009 |
| Net debt | -3 926 |
|---|
Net debt / LTM EBITDA: -0.2x
Quarterly values ($ mln)
Year-over-year change
FCF ($ mln)
Net debt / cash ($ mln)
| year | 2023 | 2024 | 2025 |
|---|---|---|---|
| cash flow / profit | — | 1.90x | 1.46x |
| accruals, % of assets | -9.5% | -5.3% | -5.7% |
Physical operating metrics — supplementary, not part of the financial statements
Gold
| Year | Reserves, mln ounces |
|---|---|
| 2021 | 158 |
| 2020 | 159 |
| Year | Production, mln ounces | per day, mln ounces |
|---|---|---|
| 2025 | 3.89 −35.8% | 0.01 |
| 2024 | 6.07 +36.6% | 0.02 |
| 2023 | 4.44 −15.9% | 0.01 |
| 2022 | 5.28 +0.8% | 0.01 |
| 2021 | 5.24 | 0.01 |
| 2020 | 1.50 * (4M) | 0.01 |
* partial year
EI1 ___NASDAQ_press_comm (NASDAQ / SEC filings)
Current 4 429spot vs LTM +4%
Target market cap from conservative EBITDA and the historical EV/EBITDA
Upside: -6.3% ▲ +0.0 pp 1d
Main driver: Gold +4% vs LTM; revenue ×1.05 vs costs ×1.15; EBITDA 16 578→13 399; at 9.1× EV/EBITDA → -6%.
Product prices — moves vs the LTM average
| Commodity | Share | Spot | LTM | 3-yr | vs LTM, $ | vs LTM, AUD | 3y vs LTM |
|---|---|---|---|---|---|---|---|
| Gold (rev) | +93% | 4 428.95 | 4 242.24 | 3 291.98 | +4% | -4% | -22% |
| US Diesel Index (EIA) (cost) | -15% | 5.60 | 4.21 | 4.15 | +33% | +22% | -1% |
| Electricity Spot (cost) | -10% | 57.80 | 62.19 | 52.40 | -7% | -15% | -16% |
| Silver (rev) | +3% | 65.99 | 62.30 | 43.27 | +6% | -3% | -31% |
| Copper (rev) | +2% | 14 686.73 | 12 225.59 | 11 004.25 | +20% | +10% | -10% |
| Zinc (rev) | +1% | 3 927.75 | 3 149.59 | 3 030.85 | +25% | +15% | -4% |
| Lead (rev) | +1% | 1 907.63 | 1 989.60 | 2 097.44 | -4% | -12% | +5% |
How it is calculated — revenue → costs → EBITDA → target market cap
| 1 · Reported baseline (LTM) | |
| LTM revenue | 25 767 |
| LTM EBITDA | 16 578 |
| LTM cash costs (revenue − EBITDA) | 9 189 |
| 2 · Revenue projection | |
| Revenue multiplier — spot | ×1.050 (+5%) |
| = Spot revenue | 27 057 |
| Revenue multiplier — 3y price | ×0.782 (-22%) |
| = 3-year-price revenue | 20 143 |
| 3 · Costs projection | |
| Cost multiplier — spot | ×1.148 (+15%) |
| = Spot cash costs | 10 553 |
| Cost multiplier — 3y price | ×1.072 (+7%) |
| = 3-year-price cash costs | 9 849 |
| 4 · EBITDA projection (revenue − costs) | |
| = Spot EBITDA | 16 503 |
| = 3-year-price EBITDA | 10 294 |
| Conservative EBITDA = min(spot, avg) | 13 399 |
| 5 · Valuation → target market cap | |
| Historical EV/EBITDA (75th pct) | 9.1x |
| Target EV = EV/EBITDA × conservative EBITDA | 122 330 |
| Net debt | -4 179 |
| Target market cap = EV − net debt | 126 509 |
| Current market cap | 134 967 |
Upside = target market cap ÷ current − 1 = -6.3%
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.
| Period | Act. rev | Model rev | Δ rev | Act. EBITDA | Model EBITDA | Δ EBITDA |
|---|---|---|---|---|---|---|
| 2024 Q1 | 4 023 | 3 138 | +28.2% | 1 082 | 251 | +331.2% |
| 2024 Q2 | 4 402 | 3 857 | +14.1% | 1 638 | 644 | +154.4% |
| 2024 Q3 | 4 605 | 4 411 | +4.4% | 1 690 | 1 076 | +57.1% |
| 2024 Q4 | 5 652 | 5 065 | +11.6% | 2 727 | 1 410 | +93.3% |
| 2025 Q1 | 5 010 | 5 535 | -9.5% | 3 064 | 2 612 | +17.3% |
| 2025 Q2 | 5 317 | 6 170 | -13.8% | 3 738 | 3 282 | +13.9% |
| 2025 Q3 | 5 524 | 6 270 | -11.9% | 3 150 | 3 573 | -11.8% |
| 2025 Q4 | 6 818 | 7 250 | -6.0% | 4 575 | 4 713 | -2.9% |
| 2026 Q1 | 7 307 | 8 006 | -8.7% | 5 215 | 5 665 | -7.9% |
| 2026 Q2 | 6 118 | 7 207 | -15.1% | 3 638 | 4 927 | -26.2% |
Projected EV/EBITDA 6.6x · target 75th pct (3y) 12.2x · LTM avg 9.1x
| Date | Per share | Details | Status | Source |
|---|---|---|---|---|
| 2026-09-03 | 0.26 USD | Ex-dividend: 0.26 USD per share | Paid | Yahoo Finance (ex-div) |
| 2026-05-27 | 0.26 USD | Ex-dividend: 0.26 USD per share | Paid | Yahoo Finance (ex-div) |
| 2026-03-03 | 0.26 USD | Ex-dividend: 0.26 USD per share | Paid | Yahoo Finance (ex-div) |
| 2025-11-26 | 0.25 USD | Ex-dividend: 0.25 USD per share | Paid | Yahoo Finance (ex-div) |
| 2025-09-04 | 0.25 USD | Ex-dividend: 0.25 USD per share | Paid | Yahoo Finance (ex-div) |
| 2025-05-27 | 0.25 USD | Ex-dividend: 0.25 USD per share | Paid | Yahoo Finance (ex-div) |
| 2025-03-04 | 0.25 USD | Ex-dividend: 0.25 USD per share | Paid | Yahoo Finance (ex-div) |
| 2024-11-27 | 0.25 USD | Ex-dividend: 0.25 USD per share | Paid | Yahoo Finance (ex-div) |
| 2024-09-05 | 0.25 USD | Ex-dividend: 0.25 USD per share | Paid | Yahoo Finance (ex-div) |
| 2024-06-04 | 0.25 USD | Ex-dividend: 0.25 USD per share | Paid | Yahoo Finance (ex-div) |
| 2024-03-04 | 0.25 USD | Ex-dividend: 0.25 USD per share | Paid | Yahoo Finance (ex-div) |
| 2023-11-29 | 0.4 USD | Ex-dividend: 0.4 USD per share | Paid | Yahoo Finance (ex-div) |
| 2023-09-06 | 0.4 USD | Ex-dividend: 0.4 USD per share | Paid | Yahoo Finance (ex-div) |
| 2023-05-31 | 0.4 USD | Ex-dividend: 0.4 USD per share | Paid | Yahoo Finance (ex-div) |
| 2023-03-08 | 0.4 USD | Ex-dividend: 0.4 USD per share | Paid | Yahoo Finance (ex-div) |
| 2022-12-07 | 0.55 USD | Ex-dividend: 0.55 USD per share | Paid | Yahoo Finance (ex-div) |
| 2022-09-07 | 0.55 USD | Ex-dividend: 0.55 USD per share | Paid | Yahoo Finance (ex-div) |
| 2022-06-01 | 0.55 USD | Ex-dividend: 0.55 USD per share | Paid | Yahoo Finance (ex-div) |
| 2022-03-09 | 0.55 USD | Ex-dividend: 0.55 USD per share | Paid | Yahoo Finance (ex-div) |
| 2021-12-08 | 0.55 USD | Ex-dividend: 0.55 USD per share | Paid | Yahoo Finance (ex-div) |
| 2021-09-08 | 0.55 USD | Ex-dividend: 0.55 USD per share | Paid | Yahoo 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)
Financial results, valuation multiples (P/E, P/B, EV/EBITDA), profitability and dividend yield of Newmont Corporation (NEM) — 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