Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Category: Major
Rating: 1.50   (Potential 2 Bagger as of 02/14/2017)
Risk: Moderate
Newmont Mining Corp
www: www.newmont.com     email: meredith.bandy@newmont.com

Profile
Notes
Forum
Your Data

Price Data

Symbol Date Price Change 52 Wk Range Volume
NYSE:NEM 08/22/2017 USD 36.50 -0.10 43.83 - 30.19 0
Alert me when stock is updated

Don's Summary (from last analysis - 02/14/2017)

Newmont Mining is a solid major, although growth will be flat at around 5 million oz until 2020. They have 125 million oz of gold resources and a large pipeline (15 projects in development). Their problem is that they are so big ($20 billion fully diluted market cap) it is impossible to have a high growth rate. With low gold prices, they will slow expansion and might not reach 6 million oz until 2020.

Their cash costs are around $650 per oz with all-in costs around $1050. That is pretty good and they will benefit from higher gold prices. They are somewhat dependent on copper prices for their low cash costs, with 10 billion lbs of copper and 150 million lbs of annual production. They are planning to double copper production, thereby becoming more dependent on copper demand. They also have 200 million oz of silver for offsets to keep cost down, but low grades and only a 40% recovery rate.

They have a good dividend program that ties dividends to the price of gold. They pay .20 cents at $1300 gold and $1.60 at $2,000 gold ($1.60 / $17 = 9%). If you invest today and gold goes to $2,000 you will likely get a nice dividend, and the stock might triple in value. My long term target is $100 per share. One negative is their debt at $5 billion, although they do have $2.2 billion in cash. Most of their debt is very long term, but they need to improve their balance sheet to push the stock price higher.

General Details

Financial 02/14/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $19,731.88M $19,464.36M 06/30/2017 $-267.53M
Total Assets: $24,081.00M $21,142.00M 06/30/2017 $-2,939.00M
Total Liabilities: $12,979.00M $10,214.00M 06/30/2017 $-2,765.00M
Current Assets: $7,113.00M $5,098.00M 06/30/2017 $-2,015.00M
Current Liabilities: $2,536.00M $1,572.00M 06/30/2017 $-964.00M
Total Debt: $5,116.00M $4,623.00M 06/30/2017 $-493.00M
Cash: $2,179.00M $3,166.00M 06/30/2017 $987.00M
Enterprise Value: $22,668.88M $20,921.36M 12/21/2632 $-1,747.53M
Cash Flow: $623.00M $826.70M never $203.70M
Cash Flow Multiple: 31.67 23.54 never -8.13
Net Debt to Cash Flow Ratio: 4.71 1.76 never -2.95
Finance within 1 year: 02/14/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 02/14/2017 0.00%
Misc 02/14/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $37.090 $36.500 16:08 on 08/22/2017 $-0.59
Shares Outstanding: 530,750,000 533,270,000 06/30/2017 2,520,000
Shares Fully Diluted: 532,000,000 533,270,000 06/30/2017 1,270,000
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 02/14/2017 n/a
Production (Gold Eq Oz.): (guess) 
5,000,000
(guess) 
5,000,000
02/14/2017 0
Production (Silver Eq Oz.): (guess) 
342,633,929
(guess) 
378,294,118
02/14/2017 35,660,189
Initial CapEx (Outstanding): n/a n/a 02/14/2017 n/a
Funding Option: n/a n/a 02/14/2017 n/a
Documentation: none PRODUCER 02/21/2017 n/a
Value Adjustment: 50% 50% never 0%

Resource Data

GOLD 02/14/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 74.00M 68.50M 02/21/2017 -5.50M
Measured & Indicated: 112.00M 102.00M 02/21/2017 -10.00M
Inferred: 15.00M 14.00M 02/21/2017 -1.00M
Reserves & Resources: 127.00M 116.00M never -11.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 59.20M 54.80M 02/21/2017 -4.40M
Measured & Indicated: 83.52M 76.24M 02/21/2017 -7.28M
Inferred: 6.00M 5.60M 02/21/2017 -0.40M
Reserves & Resources: 89.52M 81.84M never -7.68M
C
U
R
R
E
N
T
Annual Production: (guess) 
5,000,000oz.
(guess) 
5,000,000oz.
02/14/2017 0oz.
Cash Cost: $650 $650 02/14/2017 $0.00
Extra Operating Cost: $400 $400 02/14/2017 $0.00
Average Grade: 1.00 g/t 1.00 g/t 02/14/2017 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 02/21/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 100.00M 100.00M 02/14/2017 0.00M
Annual Production: 5,500,000oz. 5,500,000oz. 02/14/2017 0oz.
Cash Cost: $750 $750 02/14/2017 $0
Extra Operating Cost: $400 $400 02/14/2017 $0
SILVER 02/14/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: n/a n/a 02/14/2017 0.00M
Measured & Indicated: n/a n/a 02/14/2017 0.00M
Inferred: n/a n/a 02/14/2017 0.00M
Reserves & Resources: n/a n/a never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 02/14/2017 0.00M
Measured & Indicated: n/a n/a 02/14/2017 0.00M
Inferred: n/a n/a 02/14/2017 0.00M
Reserves & Resources: n/a n/a never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 02/14/2017 $0.00
Extra Operating Cost: n/a n/a 02/14/2017 $0.00
Average Grade: n/a n/a 02/14/2017 n/a
Recovery Rate: n/a n/a 02/14/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 02/14/2017 0.00M
Annual Production: n/a n/a 02/14/2017 n/a
Cash Cost: n/a n/a 02/14/2017 n/a
Extra Operating Cost: n/a n/a 02/14/2017 n/a

Property

Last Analysis Data  (02/14/2017)
Stage Location Name Owned Type Au Ag Cu
Production Wa, Australia Boddington 100% n/a
Production Wa, Australia Kalgoorlie 50% n/a
Production Nt, Australia Tanami 100% n/a
Production West Africa, Ghana Ahafo open-pit 100% n/a
Production Ghana Ahafo underground-pit 100% n/a
Production Sumbawa, Indonesia Batu Hijau 52% n/a
Production Mesquite, Mexico La Herradura 44% n/a
Production New Zealand Waihi 100% n/a
Production Cajamarca, Peru Yanacocha In-Process 51% n/a
Production Cajamarca, Peru Yanacocha Open Pits 51% n/a
Production Peru Yanacocha Silver 51% n/a
Production Nevada, USA Carlin Open Pits 100% n/a
Production Nevada, USA Carlin Underground 100% n/a
Production Nevada, USA Midas 100% n/a
Production Nevada, USA Nevada In-Process 100% n/a
Production Nevada, USA Phoenix 100% n/a
Production Nevada, USA Phoenix Copper 100% n/a
Production Nevada, USA Phoenix Stockpiles 100% n/a
Production Nevada, USA Turquoise Ridge 25% n/a
Production Nevada, USA Twin Creeks 100% n/a
Development Wa, Australia Kalgoorlie Stockpiles 50% n/a
Development Ghana Ahafo Stockpiles 100% n/a
Development Ghana Akyem 100% n/a
Development Sumbawa, Indonesia Batu Hijau stockpiles 52% n/a
Development Peru Conga 51% n/a
Development Peru La Zanja 46% n/a
Development Nevada, USA Nevada Stockpiles 100% n/a
Exploration Suriname Merian 50% n/a
Exploration Nevada, USA Buffalo Valley 70% n/a
Exploration Nevada, USA Lone Tree 100% n/a
Exploration USA Long Canyon 51% n/a
Exploration USA Northumberland 100% n/a
Exploration Winnemucca, USA Sandman 100% n/a
Exploration USA West Pequop 49% n/a
Current Data
Stage Location Name Owned Type Au Ag Cu
Production Wa, Australia Boddington 100% n/a
Production Wa, Australia Kalgoorlie 50% n/a
Production Nt, Australia Tanami 100% n/a
Production West Africa, Ghana Ahafo open-pit 100% n/a
Production Ghana Ahafo underground-pit 100% n/a
Production Sumbawa, Indonesia Batu Hijau 52% n/a
Production Mesquite, Mexico La Herradura 44% n/a
Production New Zealand Waihi 100% n/a
Production Cajamarca, Peru Yanacocha In-Process 51% n/a
Production Cajamarca, Peru Yanacocha Open Pits 51% n/a
Production Peru Yanacocha Silver 51% n/a
Production Nevada, USA Carlin Open Pits 100% n/a
Production Nevada, USA Carlin Underground 100% n/a
Production Nevada, USA Midas 100% n/a
Production Nevada, USA Nevada In-Process 100% n/a
Production Nevada, USA Phoenix 100% n/a
Production Nevada, USA Phoenix Copper 100% n/a
Production Nevada, USA Phoenix Stockpiles 100% n/a
Production Nevada, USA Turquoise Ridge 25% n/a
Production Nevada, USA Twin Creeks 100% n/a
Development Wa, Australia Kalgoorlie Stockpiles 50% n/a
Development Ghana Ahafo Stockpiles 100% n/a
Development Ghana Akyem 100% n/a
Development Sumbawa, Indonesia Batu Hijau stockpiles 52% n/a
Development Peru Conga 51% n/a
Development Peru La Zanja 46% n/a
Development Nevada, USA Nevada Stockpiles 100% n/a
Exploration Suriname Merian 50% n/a
Exploration Nevada, USA Buffalo Valley 70% n/a
Exploration Nevada, USA Lone Tree 100% n/a
Exploration USA Long Canyon 51% n/a
Exploration USA Northumberland 100% n/a
Exploration Winnemucca, USA Sandman 100% n/a
Exploration USA West Pequop 49% n/a

Profitability (by resource)

Proven &
Probable
02/14/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 74.00M 68.50M n/a -5.50M
Total (Silver Eq. Oz.): n/a n/a n/a 111.65M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 59.20M 54.80M n/a -4.40M
Silver Eq. Oz.: n/a n/a n/a 89.32M
Maximum Profit (Gold): $11,064.48M $13,590.95M n/a $2,526.47M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $11,064.48M $13,590.95M n/a $2,526.47M
Max Profit / Current MCap: 0.561 0.698 n/a 0.138
Max Profit Per Share (Gold): $20.80 $25.49 n/a $4.69
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $20.80 $25.49 n/a $4.69
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $333.31 $355.19 n/a $21.88
FD Mkt. Cap / Silver Eq.: $4.86 $4.69 n/a $-0.17
FD Mkt. Cap / Per Metal
as % Spot Price:
27.14% 27.62% n/a 0.47%
Measured &
Indicated
02/14/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 112.00M 102.00M n/a -10.00M
Total (Silver Eq. Oz.): n/a n/a n/a 42.20M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 83.52M 76.24M n/a -7.28M
Silver Eq. Oz.: n/a n/a n/a 44.87M
Maximum Profit (Gold): $15,609.89M $18,908.28M n/a $3,298.39M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $15,609.89M $18,908.28M n/a $3,298.39M
Max Profit / Current MCap: 0.791 0.971 n/a 0.180
Max Profit Per Share (Gold): $29.34 $35.46 n/a $6.12
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $29.34 $35.46 n/a $6.12
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $236.25 $255.30 n/a $19.05
FD Mkt. Cap / Silver Eq.: $3.45 $3.37 n/a $-0.07
FD Mkt. Cap / Per Metal
as % Spot Price:
19.24% 19.85% n/a 0.61%

Reserves &
Resources
02/14/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 127.00M 116.00M n/a -11.00M
Total (Silver Eq. Oz.): n/a n/a n/a 73.52M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 89.52M 81.84M n/a -7.68M
Silver Eq. Oz.: n/a n/a n/a 57.40M
Maximum Profit (Gold): $16,731.29M $20,297.14M n/a $3,565.85M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $16,731.29M $20,297.14M n/a $3,565.85M
Max Profit / Current MCap: 0.848 1.043 n/a 0.195
Max Profit Per Share (Gold): $31.45 $38.06 n/a $6.61
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $31.45 $38.06 n/a $6.61
Total Free Profit Per Share: $0.00 $1.56 n/a $1.56
FD Mkt. Cap / Gold Eq.: $220.42 $237.83 n/a $17.42
FD Mkt. Cap / Silver Eq.: $3.22 $3.14 n/a $-0.07
FD Mkt. Cap / Per Metal
as % Spot Price:
17.95% 18.49% n/a 0.54%

Future Valuation (Cash Flow & Totals)

Totals 02/14/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
C
U
R
R
E
N
T
R & R Valuation: $16,489.58M $15,789.39M n/a $-700.19M
Mkt. Cap: $19,731.88M $19,464.36M n/a $-267.53M
Annual Gold Production: (guess) 
5,000,000oz.
(guess) 
5,000,000oz.
02/14/2017 0oz.
Annual Silver Production: n/a n/a 0oz.
F

U

T

U

R

E
FD Mkt. Cap: $56,250.00M $56,250M n/a $0M
FD Mkt. Cap Growth: 185% 189% n/a 4%
Annual
Production
Gold: 5,500,000 oz. 5,500,000 oz. n/a 0 oz.
Silver: n/a n/a n/a n/a
Current FD
Mkt. Cap /
Gold Eq. Reserves: 197.32 194.64 n/a -2.68
Silver Eq. Reserves: 7.89 7.79 n/a -0.11
Gold Eq. Production: 3,587.61 3,538.97 n/a -48.64
Silver Eq. Production: 143.50 141.56 n/a -1.95
P&P
Reserves
(oz.)
Gold: 100.00M 100.00M 02/14/2017 n/a
Silver: n/a n/a 02/14/2017 n/a
Gold Eq.: 100.00M 100.00M 02/14/2017 n/a
Silver Eq.: 2,500.00M 2,500.00M 02/14/2017 n/a
P&P Reserves
per FD
Share (oz.)
Gold: 0.188 0.188 n/a 0.000
Silver: n/a n/a n/a n/a
Gold Eq.: 0.188 0.188 n/a 0.000
Silver Eq.: 4.699 4.688 n/a -0.011
Cash Flow 02/14/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Current: $623.00M $826.70M n/a $203.70M
Current Multiple: 31.67 23.54 n/a -8.13
F
U
T
U
R
E
@ current prices: $386.10M $674.19M n/a $288.09M
Multiple @ current prices: 51.11 28.87 n/a -22.23
Growth @ current prices: -38.03% -18.45% n/a 0.20
@ future prices: $6,682.50M $6,682.50M n/a $0.00M
Multiple @ future prices: 2.95 2.91 n/a -0.04
Growth @ future prices: 708.33% 708.33% n/a -2.64

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×