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

Category: Major
Rating & Risk: Login to view
Newmont Goldcorp
www: www.newmont.com     email: Jessica.Largent@Newmont.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
NYSE:NEM USD

Description

Newmont Goldcorp are a gold focused major with producing mines in Argentina, Australia, Canada, Ghana, Guatemala, Indonesia, Mexico, New Zealand, Peru and USA, fourteen mines in development in Argentina, Australia, Canada, Chile, Dominican Republic, Ghana, Indonesia, Peru and USA and exploration properties. Currently they produce roughly 7.0Moz. of gold per year. They have approximately 140Moz. of gold in the reserves and resources category of which 120Moz. are in the measured and indicated category. They have a market capitalisation of ~$26397.84M which is a rise of roughly 6% over the last three weeks. As of 05/02/2019 they have ~$4,000M debt and ~$3500M cash. They have 817M shares outstanding and trade on the New York Stock Exchange.

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

General Details

Financial 05/02/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $24,863.76M $26,397.84M 05/02/2019 $1,534.09M
Total Assets: $21,142.00M $21,142.00M 05/02/2019 $0.00M
Total Liabilities: $10,214.00M $10,214.00M 05/02/2019 $0.00M
Current Assets: $5,098.00M $5,098.00M 05/02/2019 $0.00M
Current Liabilities: $1,572.00M $1,572.00M 05/02/2019 $0.00M
Total Debt: $4,000.00M $4,000.00M 05/02/2019 $0.00M
Cash: $3,500.00M $3,500.00M 05/02/2019 $0.00M
Enterprise Value: $25,363.76M $26,897.84M 05/11/2822 $1,534.09M
Cash Flow: $593.39M $659.05M never $65.66M
Cash Flow Multiple: 41.90 40.05 never -1.85
Net Debt to
Cash Flow Ratio:
0.84 0.76 never -0.08
Finance within 1 year: 05/02/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 05/02/2019 0.00%
Misc 05/02/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 817,000,000 817,000,000 05/02/2019 0
Shares (FD): 827,000,000 827,000,000 05/02/2019 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 05/02/2019 n/a
Production (Gold Eq Oz.): (guess) 
7,000,000
(guess) 
7,000,000
05/02/2019 0
Production (Silver Eq Oz.): (guess) 
610,267,490
(guess) 
618,823,125
05/02/2019 8,555,635
Initial CapEx (Outstanding): n/a n/a 05/02/2019 n/a
Funding Option: n/a n/a 05/02/2019 n/a
Documentation: none PRODUCER 05/02/2019 n/a
Value Adjustment: 50% 50% never 0%

Resource Data

GOLD 05/02/2019
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 80.00M 80.00M 05/02/2019 0.00M
Measured & Indicated: 120.00M 120.00M 05/02/2019 0.00M
Inferred: 20.00M 20.00M 05/02/2019 0.00M
Reserves & Resources: 140.00M 140.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 64.00M 64.00M 05/02/2019 0.00M
Measured & Indicated: 89.60M 89.60M 05/02/2019 0.00M
Inferred: 8.00M 8.00M 05/02/2019 0.00M
Reserves & Resources: 97.60M 97.60M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
7,000,000oz.
(guess) 
7,000,000oz.
05/02/2019 0oz.
Cash Cost: $750 $750 05/02/2019 $0.00
Extra Operating Cost: $400 $400 05/02/2019 $0.00
Average Grade: 1.00 g/t 1.00 g/t 05/02/2019 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 05/02/2019 0.00%
F
U
T
U
R
E
Proven & Probable: 100.00M 100.00M 05/02/2019 0.00M
Annual Production: 7,000,000oz. 7,000,000oz. 05/02/2019 0oz.
Cash Cost: $800 $800 05/02/2019 $0
Extra Operating Cost: $400 $400 05/02/2019 $0
SILVER 05/02/2019
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 05/02/2019 0.00M
Measured & Indicated: n/a n/a 05/02/2019 0.00M
Inferred: n/a n/a 05/02/2019 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 05/02/2019 0.00M
Measured & Indicated: n/a n/a 05/02/2019 0.00M
Inferred: n/a n/a 05/02/2019 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 05/02/2019 $0.00
Extra Operating Cost: n/a n/a 05/02/2019 $0.00
Average Grade: n/a n/a 05/02/2019 n/a
Recovery Rate: n/a n/a 05/02/2019 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 05/02/2019 0.00M
Annual Production: n/a n/a 05/02/2019 n/a
Cash Cost: n/a n/a 05/02/2019 n/a
Extra Operating Cost: n/a n/a 05/02/2019 n/a

Property

Last Analysis Data  (05/02/2019)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Argentina Alumbrera 37% n/a n/a n/a
Production Wa, Australia Boddington 100% n/a n/a n/a
Production Wa, Australia Kalgoorlie 50% n/a n/a n/a
Production Nt, Australia Tanami 100% n/a n/a n/a
Production Ontario, Canada Musselwhite 100% n/a n/a n/a
Production Porcupine, Ontario, Canada Porcupine 100% n/a n/a n/a
Production Red Lake, Ontario, Canada Red Lake 100% n/a n/a n/a
Production West Africa, Ghana Ahafo open-pit 100% n/a n/a n/a
Production Ghana Ahafo underground-pit 100% n/a n/a n/a
Production Huehuetenango, Guatemala Marlin 100% n/a n/a n/a
Production Sumbawa, Indonesia Batu Hijau 52% n/a n/a n/a
Production Mexico El Sauzal 100% n/a n/a n/a
Production Mesquite, Mexico La Herradura 44% n/a n/a n/a
Production Mezcala, Mexico Los Filos 100% n/a n/a n/a
Production Zacatecas, Mexico Penasquito Heap Leach 100% n/a n/a n/a
Production Zacatecas, Mexico Penasquito Mill 100% n/a n/a n/a
Production New Zealand Waihi 100% n/a n/a n/a
Production Cajamarca, Peru Yanacocha In-Process 51% n/a n/a n/a
Production Cajamarca, Peru Yanacocha Open Pits 51% n/a n/a n/a
Production Peru Yanacocha Silver 51% n/a n/a n/a
Production Nevada, USA Carlin Open Pits 100% n/a n/a n/a
Production Nevada, USA Carlin Underground 100% n/a n/a n/a
Production USA Marigold 66% n/a n/a n/a
Production Nevada, USA Midas 100% n/a n/a n/a
Production Nevada, USA Nevada In-Process 100% n/a n/a n/a
Production Nevada, USA Phoenix 100% n/a n/a n/a
Production Nevada, USA Phoenix Copper 100% n/a n/a n/a
Production Nevada, USA Phoenix Stockpiles 100% n/a n/a n/a
Production Nevada, USA Turquoise Ridge 25% n/a n/a n/a
Production Nevada, USA Twin Creeks 100% n/a n/a n/a
Production South Dakota, USA Wharf 100% n/a n/a n/a
Development Las Heras, Argentina Cerro Negro 100% n/a n/a n/a
Development Wa, Australia Kalgoorlie Stockpiles 50% n/a n/a n/a
Development Timmins Ontario, Canada Borden Lake 100% 35,000 Open Pit show
4 million oz deposit at 1 gpt.

PEA due in 2014.

This mine will get built, but probably not until 2018.
Development James Bay, Quebec, Canada Eleonore 100% n/a n/a n/a
Development Chile Caspiche 100% n/a Both 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)
Development Vallenar, Atacama, Chile El Morro 70% n/a n/a n/a
Development Dominican Republic Pueblo Viejo 40% n/a n/a n/a
Development Ghana Ahafo Stockpiles 100% n/a n/a n/a
Development Ghana Akyem 100% n/a n/a n/a
Development Sumbawa, Indonesia Batu Hijau stockpiles 52% n/a n/a n/a
Development Peru Conga 51% n/a n/a n/a
Development Peru La Zanja 46% n/a n/a n/a
Development Elko, Nv, USA Dee 40% n/a n/a n/a
Development Nevada, USA Nevada Stockpiles 100% n/a n/a n/a
Exploration Ontario, Canada Black Creek 100% n/a n/a n/a
Exploration Timmins Ontario, Canada Borden Lake Sout 70% n/a Open Pit n/a
Exploration Canada Cochenour 100% n/a n/a n/a
Exploration Dawson, Canada Coffee Gold 100% 60,000 Both 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.
Exploration Sudbury, Ontario, Canada Cree Lake 0% n/a n/a n/a
Exploration Canada Cry Lake 100% n/a n/a n/a
Exploration Canada Hemlo North 100% n/a n/a n/a
Exploration Dawson, Canada Kirkman 100% n/a n/a n/a
Exploration Canada Lach 100% n/a n/a n/a
Exploration Canada Matrix 100% n/a n/a n/a
Exploration Ontario, Canada McFaulds West 100% n/a n/a n/a
Exploration Canada Needle Lake 100% n/a n/a n/a
Exploration Canada Quebec 100% n/a n/a n/a
Exploration Canada Sail 100% n/a n/a n/a
Exploration Canada Sharpe Lake 0% n/a n/a n/a
Exploration Canada SY 100% n/a n/a n/a
Exploration Ontario, Canada Tamarack 100% n/a n/a n/a
Exploration Canada TBN 100% n/a n/a n/a
Exploration Ontario, Canada Victory 100% n/a n/a n/a
Exploration Stewart, Bc, Canada Voigtberg 100% n/a n/a n/a
Exploration Bristol, Canada West Timmins 45% n/a n/a n/a
Exploration Chile Magallanes 100% n/a n/a n/a
Exploration Guatemala Cerro Blanco 100% n/a n/a n/a
Exploration Mexico Angeles 100% (guess) n/a n/a show
Early exploration, but they are drilling.
Exploration Zacatecas, Mexico Camino Rojo 100% n/a n/a n/a
Exploration Mexico La Buena 100% (guess) n/a n/a show
Early exploration.
Exploration State Of Zacatecas, Mexico Noche Buena 100% n/a n/a n/a
Exploration Mexico San Nicolas 21% n/a n/a n/a
Exploration Suriname Merian 50% n/a n/a n/a
Exploration Nevada, USA Buffalo Valley 70% n/a n/a n/a
Exploration Nevada, USA Lone Tree 100% n/a n/a n/a
Exploration USA Long Canyon 51% n/a n/a n/a
Exploration USA Northumberland 100% n/a n/a n/a
Exploration Winnemucca, USA Sandman 100% n/a n/a n/a
Exploration USA West Pequop 49% n/a n/a n/a
Total Land Package Size (ha): 95,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Argentina Alumbrera 37% n/a n/a n/a
Production Wa, Australia Boddington 100% n/a n/a n/a
Production Wa, Australia Kalgoorlie 50% n/a n/a n/a
Production Nt, Australia Tanami 100% n/a n/a n/a
Production Ontario, Canada Musselwhite 100% n/a n/a n/a
Production Porcupine, Ontario, Canada Porcupine 100% n/a n/a n/a
Production Red Lake, Ontario, Canada Red Lake 100% n/a n/a n/a
Production West Africa, Ghana Ahafo open-pit 100% n/a n/a n/a
Production Ghana Ahafo underground-pit 100% n/a n/a n/a
Production Huehuetenango, Guatemala Marlin 100% n/a n/a n/a
Production Sumbawa, Indonesia Batu Hijau 52% n/a n/a n/a
Production Mexico El Sauzal 100% n/a n/a n/a
Production Mesquite, Mexico La Herradura 44% n/a n/a n/a
Production Mezcala, Mexico Los Filos 100% n/a n/a n/a
Production Zacatecas, Mexico Penasquito Heap Leach 100% n/a n/a n/a
Production Zacatecas, Mexico Penasquito Mill 100% n/a n/a n/a
Production New Zealand Waihi 100% n/a n/a n/a
Production Cajamarca, Peru Yanacocha In-Process 51% n/a n/a n/a
Production Cajamarca, Peru Yanacocha Open Pits 51% n/a n/a n/a
Production Peru Yanacocha Silver 51% n/a n/a n/a
Production Nevada, USA Carlin Open Pits 100% n/a n/a n/a
Production Nevada, USA Carlin Underground 100% n/a n/a n/a
Production USA Marigold 66% n/a n/a n/a
Production Nevada, USA Midas 100% n/a n/a n/a
Production Nevada, USA Nevada In-Process 100% n/a n/a n/a
Production Nevada, USA Phoenix 100% n/a n/a n/a
Production Nevada, USA Phoenix Copper 100% n/a n/a n/a
Production Nevada, USA Phoenix Stockpiles 100% n/a n/a n/a
Production Nevada, USA Turquoise Ridge 25% n/a n/a n/a
Production Nevada, USA Twin Creeks 100% n/a n/a n/a
Production South Dakota, USA Wharf 100% n/a n/a n/a
Development Las Heras, Argentina Cerro Negro 100% n/a n/a n/a
Development Wa, Australia Kalgoorlie Stockpiles 50% n/a n/a n/a
Development Timmins Ontario, Canada Borden Lake 100% 35,000 Open Pit show
4 million oz deposit at 1 gpt.

PEA due in 2014.

This mine will get built, but probably not until 2018.
Development James Bay, Quebec, Canada Eleonore 100% n/a n/a n/a
Development Chile Caspiche 100% n/a Both 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)
Development Vallenar, Atacama, Chile El Morro 70% n/a n/a n/a
Development Dominican Republic Pueblo Viejo 40% n/a n/a n/a
Development Ghana Ahafo Stockpiles 100% n/a n/a n/a
Development Ghana Akyem 100% n/a n/a n/a
Development Sumbawa, Indonesia Batu Hijau stockpiles 52% n/a n/a n/a
Development Peru Conga 51% n/a n/a n/a
Development Peru La Zanja 46% n/a n/a n/a
Development Elko, Nv, USA Dee 40% n/a n/a n/a
Development Nevada, USA Nevada Stockpiles 100% n/a n/a n/a
Exploration Ontario, Canada Black Creek 100% n/a n/a n/a
Exploration Timmins Ontario, Canada Borden Lake Sout 70% n/a Open Pit n/a
Exploration Canada Cochenour 100% n/a n/a n/a
Exploration Dawson, Canada Coffee Gold 100% 60,000 Both 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.
Exploration Sudbury, Ontario, Canada Cree Lake 0% n/a n/a n/a
Exploration Canada Cry Lake 100% n/a n/a n/a
Exploration Canada Hemlo North 100% n/a n/a n/a
Exploration Dawson, Canada Kirkman 100% n/a n/a n/a
Exploration Canada Lach 100% n/a n/a n/a
Exploration Canada Matrix 100% n/a n/a n/a
Exploration Ontario, Canada McFaulds West 100% n/a n/a n/a
Exploration Canada Needle Lake 100% n/a n/a n/a
Exploration Canada Quebec 100% n/a n/a n/a
Exploration Canada Sail 100% n/a n/a n/a
Exploration Canada Sharpe Lake 0% n/a n/a n/a
Exploration Canada SY 100% n/a n/a n/a
Exploration Ontario, Canada Tamarack 100% n/a n/a n/a
Exploration Canada TBN 100% n/a n/a n/a
Exploration Ontario, Canada Victory 100% n/a n/a n/a
Exploration Stewart, Bc, Canada Voigtberg 100% n/a n/a n/a
Exploration Bristol, Canada West Timmins 45% n/a n/a n/a
Exploration Chile Magallanes 100% n/a n/a n/a
Exploration Guatemala Cerro Blanco 100% n/a n/a n/a
Exploration Mexico Angeles 100% (guess) n/a n/a show
Early exploration, but they are drilling.
Exploration Zacatecas, Mexico Camino Rojo 100% n/a n/a n/a
Exploration Mexico La Buena 100% (guess) n/a n/a show
Early exploration.
Exploration State Of Zacatecas, Mexico Noche Buena 100% n/a n/a n/a
Exploration Mexico San Nicolas 21% n/a n/a n/a
Exploration Suriname Merian 50% n/a n/a n/a
Exploration Nevada, USA Buffalo Valley 70% n/a n/a n/a
Exploration Nevada, USA Lone Tree 100% n/a n/a n/a
Exploration USA Long Canyon 51% n/a n/a n/a
Exploration USA Northumberland 100% n/a n/a n/a
Exploration Winnemucca, USA Sandman 100% n/a n/a n/a
Exploration USA West Pequop 49% n/a n/a n/a
Total Land Package Size (ha): 95,000  

Profitability (by resource)

Proven &
Probable
05/02/2019
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.): 80.00M 80.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 97.78M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 64.00M 64.00M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 78.22M
Maximum Profit (Gold): $8,137.92M $9,038.40M n/a $900.48M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $8,137.92M $9,038.40M n/a $900.48M
Max Profit / Current MCap: 0.327 0.342 n/a 0.015
Max Profit Per Share (Gold): $9.84 $10.93 n/a $1.09
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $9.84 $10.93 n/a $1.09
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $388.50 $412.47 n/a $23.97
FD Mkt. Cap / Silver Eq.: $4.46 $4.67 n/a $0.21
FD Mkt. Cap / Per Metal
as % Spot Price:
30.56% 32.11% n/a 1.55%
Measured &
Indicated
05/02/2019
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.): 120.00M 120.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 146.67M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 89.60M 89.60M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 109.51M
Maximum Profit (Gold): $11,393.09M $12,653.76M n/a $1,260.67M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $11,393.09M $12,653.76M n/a $1,260.67M
Max Profit / Current MCap: 0.458 0.479 n/a 0.021
Max Profit Per Share (Gold): $13.78 $15.30 n/a $1.52
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $13.78 $15.30 n/a $1.52
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $277.50 $294.62 n/a $17.12
FD Mkt. Cap / Silver Eq.: $3.18 $3.33 n/a $0.15
FD Mkt. Cap / Per Metal
as % Spot Price:
21.83% 22.94% n/a 1.11%

Reserves &
Resources
05/02/2019
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.): 140.00M 140.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 171.11M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 97.60M 97.60M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 119.29M
Maximum Profit (Gold): $12,410.33M $13,783.56M n/a $1,373.23M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $12,410.33M $13,783.56M n/a $1,373.23M
Max Profit / Current MCap: 0.499 0.522 n/a 0.023
Max Profit Per Share (Gold): $15.01 $16.67 n/a $1.66
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $15.01 $16.67 n/a $1.66
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $254.75 $270.47 n/a $15.72
FD Mkt. Cap / Silver Eq.: $2.92 $3.06 n/a $0.14
FD Mkt. Cap / Per Metal
as % Spot Price:
20.04% 21.06% n/a 1.01%

Future Valuation (Cash Flow & Totals)

Login to view

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.