Back to NEM Overview
NYQ · Valuation Lab
NEM
Newmont Corporation
Last$104.29
Market cap109.9B
EV/EBITDA6.3x
Intrinsic value
$441.95
MoS +76.4% · Undervalued
Assuming 34.2% FCF margin and 15.1% Y1–5 growth.
Upside to price
EV (DCF)462.3B
Terminal share74%
Expected IV$459.53
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 74% of EV
PV of stage FCFs122.4B
PV of terminal value339.9B
Enterprise value462.3B
Net cash / (debt)3.4B
Equity value465.7B
Intrinsic value / share$441.95
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 29.7B | 10.1B | 9.5B | 93.8% |
| Y2 | 34.1B | 11.7B | 10.3B | 88.0% |
| Y3 | 39.3B | 13.4B | 11.1B | 82.6% |
| Y4 | 45.2B | 15.5B | 12B | 77.5% |
| Y5 | 52.1B | 17.8B | 12.9B | 72.7% |
| Y6 | 56B | 19.2B | 13.1B | 68.2% |
| Y7 | 60.3B | 20.6B | 13.2B | 64.0% |
| Y8 | 64.8B | 22.2B | 13.3B | 60.0% |
| Y9 | 69.8B | 23.9B | 13.4B | 56.3% |
| Y10 | 75.1B | 25.7B | 13.6B | 52.8% |
| Terminal | — | — | 339.9B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.