Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Newmont Corp

www: www.newmont.com   email: Jessica.Largent@Newmont.com
Category: Major
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
NYSE:NEM USD
TSE:NGT CAD

Description

Newmont Corp are a gold focused major with producing mines in Argentina, Australia, Canada, Cote d'Ivoire, Ghana, Guatemala, Indonesia, Mexico, New Zealand, Peru, Papua New Guinea and USA, mines in development in Argentina, Australia, Canada, Chile, Dominican Republic, Fiji, Ghana, Indonesia, Peru, Papua New Guinea and USA and exploration properties. Currently they produce roughly 5.9Moz. of gold per year. They have approximately 195Moz. of gold in the reserves and resources category of which 165Moz. are in the measured and indicated category. They have a market capitalisation of ~$59527.65M which is a rise of roughly 24% over the last twelve months. As of 02/20/2025 they have ~$7,700M debt and ~$3601M cash. They have 1,153M shares outstanding and trade on the New York Stock Exchange and the Toronto Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 05/08/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $48,061.78M $59,527.65M 05/08/2024
Total Assets: $41,000.00M $41,000.00M 05/08/2024
Total Liabilities: $17,000.00M $16,000.00M 01/27/2025
Current Assets: $7,500.00M $7,500.00M 05/08/2024
Current Liabilities: $2,700.00M $2,700.00M 05/08/2024
Total Debt: $8,000.00M $7,700.00M 02/20/2025
Cash: $2,701.00M $3,601.00M 02/20/2025
Enterprise Value: $53,360.78M $63,626.65M 04/01/3986
Cash Flow: $4,141.88M $5,863.42M never
Cash Flow Multiple: 11.60 10.15 never
Net Debt to
Cash Flow Ratio:		 1.28 0.70 never
Finance within 1 year: 05/08/2024
Misc 05/08/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 1,153,140,195 1,153,140,195 05/08/2024
Shares (FD): 1,157,000,000 1,157,000,000 05/08/2024
Insider Ownership: n/a n/a never
Dividend (Annual): n/a 2.5% 04/18/2025
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 05/08/2024
Production (Gold Eq Oz.): (guess) 
6,800,000		 (guess) 
5,900,000		 02/20/2025
Production (Silver Eq Oz.): (guess) 
574,739,385		 (guess) 
586,708,155		 02/20/2025
Initial CapEx (Outstanding): n/a n/a 05/08/2024
Funding Option: n/a n/a 05/08/2024
Documentation: none PRODUCER 04/18/2025
Future MCap Modifier: 0.3
Producer: Elite Quality
 0.3
Producer: Elite Quality
 04/24/2023
Cash Flow Multiplier: 18 20 12/31/2024

Resource Data

GOLD 05/08/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 95.00M 95.00M 05/08/2024
Measured & Indicated: 165.00M 165.00M 05/08/2024
Inferred: 30.00M 30.00M 05/08/2024
Reserves & Resources: 195.00M 195.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 76.00M 76.00M 05/08/2024
Measured & Indicated: 120.80M 120.80M 05/08/2024
Inferred: 12.00M 12.00M 05/08/2024
Reserves & Resources: 132.80M 132.80M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
6,800,000oz.		 (guess) 
5,900,000oz.		 02/20/2025
Cash Cost: $1,100 $1,450 04/18/2025
Extra Operating Cost: $600 $800 04/18/2025
Total: $1,700 $2,250 04/18/2025
Margin (Free Cash Flow): $609 (26%) $994 (31%)
G
R
A
D
E		 Underground (Avg): 5.00 g/t 5.00 g/t 05/08/2024
Open Pit (Avg): n/a 0.70 g/t 03/18/2024
Recovery Rate: (CG)  80.00% (CG)  80.00% 04/18/2025
F
U
T
U
R
E		 Proven & Probable: 120.00M 120.00M 05/08/2024
Annual Production: 7,000,000oz. 6,000,000oz. 02/20/2025
Cash Cost: $1,200 $1,400 04/18/2025
Extra Operating Cost: $600 $800 04/18/2025
SILVER 05/08/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 05/08/2024
Measured & Indicated: n/a n/a 05/08/2024
Inferred: n/a n/a 05/08/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 05/08/2024
Measured & Indicated: n/a n/a 05/08/2024
Inferred: n/a n/a 05/08/2024
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 05/08/2024
Extra Operating Cost: n/a n/a 05/08/2024
Total: n/a n/a 05/08/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 05/08/2024
Open Pit (Avg): n/a n/a 05/10/2023
Recovery Rate: n/a n/a 05/08/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 05/08/2024
Annual Production: n/a n/a 05/08/2024
Cash Cost: n/a n/a 05/08/2024
Extra Operating Cost: n/a n/a 05/08/2024

Property

Last Analysis Data  (05/08/2024)
Stage Name Owned Au Ag Cu Notes
Prod Alumbrera 37% n/a
Dev Cerro Negro 100% n/a
Prod Boddington 100% n/a
Prod Cracow 70% n/a
Prod Kalgoorlie 50% n/a
Prod Main Dome Open Pit 100% n/a
Prod Mt Rawdon 100% n/a
Prod Ridgeway Underground 100% n/a
Prod Tanami 100% n/a
Prod Telfer Underground 100% n/a
Prod West Dome Open Pit 100% n/a
Dev Cadia East Underground 100% n/a
Dev Cadia Valley Silver 100% n/a
Dev Kalgoorlie Stockpiles 50% n/a
Dev Marsden 100% n/a
Dev OCallaghans 100% n/a
Dev Other 100% n/a
Prod Musselwhite 100% n/a
Prod Porcupine 100% n/a
Prod Red Lake 100% n/a
Dev Borden Lake 100% show
4 million oz deposit at 1 gpt.

PEA due in 2014.

This mine will get built, but probably not until 2018.
Dev Brucejack 100% show
Production scheduled for 2017 at 400,000 oz for 20+ years.
Dev Eleonore 100% n/a
Exp Black Creek 100% n/a
Exp Borden Lake Sout 70% n/a
Exp Cochenour 100% n/a
Exp Coffee Gold 100% show
4 million oz deposit at 1.5 gpt and growing.

Economic PEA in 2014: 29% after-tax IRR at $1300 gold.

Feasibility study due in Q4 2015.
Exp Cree Lake 0% n/a
Exp Cry Lake 100% n/a
Exp Hemlo North 100% n/a
Exp Kirkman 100% n/a
Exp Lach 100% n/a
Exp Matrix 100% n/a
Exp McFaulds West 100% n/a
Exp Needle Lake 100% n/a
Exp New Nanik 100% show
Early exploration.
Exp Quebec 100% n/a
Exp Sail 100% n/a
Exp Sharpe Lake 0% n/a
Exp Snowfield 100% show
Long term project, but very large.
Exp SY 100% n/a
Exp Tamarack 100% n/a
Exp Tatogga 100% show
Large mine. Mostly copper with gold and silver offsets.
Exp TBN 100% n/a
Exp Victory 100% n/a
Exp Voigtberg 100% n/a
Exp West Timmins 45% n/a
Prod Bonikro 90% n/a
Dev Caspiche 100% show
20 million oz (.5 gpt) deposit, but they are going to focus on the higher grades and mine much less.

6 billion lbs of copper
40 million oz of silver (1 gpt)
Dev El Morro 70% n/a
Exp Magallanes 100% n/a
Dev Pueblo Viejo 40% n/a
Dev Namosi 69% n/a
Prod Ahafo open-pit 100% n/a
Prod Ahafo underground-pit 100% n/a
Dev Ahafo Stockpiles 100% n/a
Dev Akyem 100% n/a
Prod Marlin 100% n/a
Exp Cerro Blanco 100% n/a
Prod Batu Hijau 52% n/a
Prod Gosowong 82% n/a
Dev Batu Hijau stockpiles 52% n/a
Prod El Sauzal 100% n/a
Prod La Herradura 44% n/a
Prod Los Filos 100% n/a
Prod Penasquito Heap Leach 100% n/a
Prod Penasquito Mill 100% n/a
Exp Angeles 100% show
Early exploration, but they are drilling.
Exp Camino Rojo 100% n/a
Exp La Buena 100% show
Early exploration.
Exp Noche Buena 100% n/a
Exp San Nicolas 21% n/a
Prod Waihi 100% n/a
Prod Yanacocha In-Process 51% n/a
Prod Yanacocha Open Pits 51% n/a
Prod Yanacocha Silver 51% n/a
Dev Conga 51% n/a
Dev La Zanja 46% n/a
Prod Lihir Island 100% n/a
Dev Hidden Valley-Kaveroi 50% n/a
Dev Wafi-Golpu-Nambonga 50% n/a
Exp Merian 50% n/a
Prod Carlin Open Pits 100% n/a
Prod Carlin Underground 100% n/a
Prod Marigold 66% n/a
Prod Midas 100% n/a
Prod Nevada In-Process 100% n/a
Prod Phoenix 100% n/a
Prod Phoenix Copper 100% n/a
Prod Phoenix Stockpiles 100% n/a
Prod Turquoise Ridge 25% n/a
Prod Twin Creeks 100% n/a
Prod Wharf 100% n/a
Dev Dee 40% n/a
Dev Nevada Stockpiles 100% n/a
Exp Buffalo Valley 70% n/a
Exp Lone Tree 100% n/a
Exp Long Canyon 51% n/a
Exp Northumberland 100% n/a
Exp Sandman 100% n/a
Exp West Pequop 49% n/a
Total Land Package Size (ha): 246,250  
Current Data
Stage Name Owned Au Ag Cu Notes
Prod Alumbrera 37% n/a
Dev Cerro Negro 100% n/a
Prod Boddington 100% n/a
Prod Cracow 70% n/a
Prod Kalgoorlie 50% n/a
Prod Main Dome Open Pit 100% n/a
Prod Mt Rawdon 100% n/a
Prod Ridgeway Underground 100% n/a
Prod Tanami 100% n/a
Prod Telfer Underground 100% n/a
Prod West Dome Open Pit 100% n/a
Dev Cadia East Underground 100% n/a
Dev Cadia Valley Silver 100% n/a
Dev Kalgoorlie Stockpiles 50% n/a
Dev Marsden 100% n/a
Dev OCallaghans 100% n/a
Dev Other 100% n/a
Prod Musselwhite 100% n/a
Prod Porcupine 100% n/a
Prod Red Lake 100% n/a
Dev Borden Lake 100% show
4 million oz deposit at 1 gpt.

PEA due in 2014.

This mine will get built, but probably not until 2018.
Dev Brucejack 100% show
Production scheduled for 2017 at 400,000 oz for 20+ years.
Dev Eleonore 100% n/a
Exp Black Creek 100% n/a
Exp Borden Lake Sout 70% n/a
Exp Cochenour 100% n/a
Exp Coffee Gold 100% show
4 million oz deposit at 1.5 gpt and growing.

Economic PEA in 2014: 29% after-tax IRR at $1300 gold.

Feasibility study due in Q4 2015.
Exp Cree Lake 0% n/a
Exp Cry Lake 100% n/a
Exp Hemlo North 100% n/a
Exp Kirkman 100% n/a
Exp Lach 100% n/a
Exp Matrix 100% n/a
Exp McFaulds West 100% n/a
Exp Needle Lake 100% n/a
Exp New Nanik 100% show
Early exploration.
Exp Quebec 100% n/a
Exp Sail 100% n/a
Exp Sharpe Lake 0% n/a
Exp Snowfield 100% show
Long term project, but very large.
Exp SY 100% n/a
Exp Tamarack 100% n/a
Exp Tatogga 100% show
Large mine. Mostly copper with gold and silver offsets.
Exp TBN 100% n/a
Exp Victory 100% n/a
Exp Voigtberg 100% n/a
Exp West Timmins 45% n/a
Prod Bonikro 90% n/a
Dev Caspiche 100% show
20 million oz (.5 gpt) deposit, but they are going to focus on the higher grades and mine much less.

6 billion lbs of copper
40 million oz of silver (1 gpt)
Dev El Morro 70% n/a
Exp Magallanes 100% n/a
Dev Pueblo Viejo 40% n/a
Dev Namosi 69% n/a
Prod Ahafo open-pit 100% n/a
Prod Ahafo underground-pit 100% n/a
Dev Ahafo Stockpiles 100% n/a
Dev Akyem 100% n/a
Prod Marlin 100% n/a
Exp Cerro Blanco 100% n/a
Prod Batu Hijau 52% n/a
Prod Gosowong 82% n/a
Dev Batu Hijau stockpiles 52% n/a
Prod El Sauzal 100% n/a
Prod La Herradura 44% n/a
Prod Los Filos 100% n/a
Prod Penasquito Heap Leach 100% n/a
Prod Penasquito Mill 100% n/a
Exp Angeles 100% show
Early exploration, but they are drilling.
Exp Camino Rojo 100% n/a
Exp La Buena 100% show
Early exploration.
Exp Noche Buena 100% n/a
Exp San Nicolas 21% n/a
Prod Waihi 100% n/a
Prod Yanacocha In-Process 51% n/a
Prod Yanacocha Open Pits 51% n/a
Prod Yanacocha Silver 51% n/a
Dev Conga 51% n/a
Dev La Zanja 46% n/a
Prod Lihir Island 100% n/a
Dev Hidden Valley-Kaveroi 50% n/a
Dev Wafi-Golpu-Nambonga 50% n/a
Exp Merian 50% n/a
Prod Carlin Open Pits 100% n/a
Prod Carlin Underground 100% n/a
Prod Marigold 66% n/a
Prod Midas 100% n/a
Prod Nevada In-Process 100% n/a
Prod Phoenix 100% n/a
Prod Phoenix Copper 100% n/a
Prod Phoenix Stockpiles 100% n/a
Prod Turquoise Ridge 25% n/a
Prod Twin Creeks 100% n/a
Prod Wharf 100% n/a
Dev Dee 40% n/a
Dev Nevada Stockpiles 100% n/a
Exp Buffalo Valley 70% n/a
Exp Lone Tree 100% n/a
Exp Long Canyon 51% n/a
Exp Northumberland 100% n/a
Exp Sandman 100% n/a
Exp West Pequop 49% n/a
Total Land Package Size (ha): 246,250  

Profitability (by resource)

Proven &
Probable		 05/08/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 95.00M 95.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 76.00M 76.00M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $46,291.60M $75,528.80M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $46,291.60M $75,528.80M n/a
Max Profit / Current MCap: 0.963 1.269 n/a
Max Profit Per Share (Gold): $40.01 $65.28 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $40.01 $65.28 n/a
Total Free Profit Per Share: $0.00 $13.83 n/a
FD MCap / Gold Eq.: $632.39 $783.26 n/a
FD MCap / Silver Eq.: $7.48 $7.88 n/a
FD MCap / Per Metal
as % Spot Price:		 27.39% 24.15% n/a
Measured &
Indicated		 05/08/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 165.00M 165.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 120.80M 120.80M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $73,579.28M $120,051.04M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $73,579.28M $120,051.04M n/a
Max Profit / Current MCap: 1.531 2.017 n/a
Max Profit Per Share (Gold): $63.59 $103.76 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $63.59 $103.76 n/a
Total Free Profit Per Share: $22.05 $52.31 n/a
FD MCap / Gold Eq.: $397.86 $492.78 n/a
FD MCap / Silver Eq.: $4.71 $4.96 n/a
FD MCap / Per Metal
as % Spot Price:		 17.23% 15.19% n/a

Reserves &
Resources		 05/08/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 195.00M 195.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 132.80M 132.80M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $80,888.48M $131,976.64M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $80,888.48M $131,976.64M n/a
Max Profit / Current MCap: 1.683 2.217 n/a
Max Profit Per Share (Gold): $69.91 $114.07 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $69.91 $114.07 n/a
Total Free Profit Per Share: $28.37 $62.62 n/a
FD MCap / Gold Eq.: $361.91 $448.25 n/a
FD MCap / Silver Eq.: $4.28 $4.51 n/a
FD MCap / Per Metal
as % Spot Price:		 15.67% 13.82% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults