Stock Analysis on Net

Newmont Corp. (NYSE:NEM)

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)

Newmont Corp., EBITDA calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net income (loss) attributable to Newmont stockholders (2,494) (429) 1,166 2,829 2,805
Add: Net income attributable to noncontrolling interest 27 60 (933) (38) 79
Less: Net income (loss) from discontinued operations 27 30 57 163 (72)
Add: Income tax expense 526 455 1,098 704 832
Earnings before tax (EBT) (1,968) 56 1,274 3,332 3,788
Add: Interest expense, net of capitalized interest 243 227 274 308 301
Earnings before interest and tax (EBIT) (1,725) 283 1,548 3,640 4,089
Add: Depreciation and amortization 2,108 2,185 2,323 2,300 1,960
Earnings before interest, tax, depreciation and amortization (EBITDA) 383 2,468 3,871 5,940 6,049

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Item Description The company
EBITDA To calculate EBITDA analysts start with net earnings. To that earnings number, interest, taxes, depreciation, and amortization are added. EBITDA as a pre-interest number is a flow to all providers of capital. Newmont Corp. EBITDA decreased from 2021 to 2022 and from 2022 to 2023.

Enterprise Value to EBITDA Ratio, Current

Newmont Corp., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 56,621
Earnings before interest, tax, depreciation and amortization (EBITDA) 383
Valuation Ratio
EV/EBITDA 147.84
Benchmarks
EV/EBITDA, Competitors1
Freeport-McMoRan Inc. 9.87
EV/EBITDA, Sector
Metals & Mining 15.75
EV/EBITDA, Industry
Materials 17.40

Based on: 10-K (reporting date: 2023-12-31).

1 Click competitor name to see calculations.

If the company EV/EBITDA is lower then the EV/EBITDA of benchmark then company is relatively undervalued.
Otherwise, if the company EV/EBITDA is higher then the EV/EBITDA of benchmark then company is relatively overvalued.


Enterprise Value to EBITDA Ratio, Historical

Newmont Corp., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 42,606 37,687 53,895 47,615 44,149
Earnings before interest, tax, depreciation and amortization (EBITDA)2 383 2,468 3,871 5,940 6,049
Valuation Ratio
EV/EBITDA3 111.24 15.27 13.92 8.02 7.30
Benchmarks
EV/EBITDA, Competitors4
Freeport-McMoRan Inc. 8.11 7.74 7.20 15.89 14.35
EV/EBITDA, Sector
Metals & Mining 12.50 9.32 9.04 11.15 9.27
EV/EBITDA, Industry
Materials 16.20 13.49 12.02 14.14 12.12

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 See details »

2 See details »

3 2023 Calculation
EV/EBITDA = EV ÷ EBITDA
= 42,606 ÷ 383 = 111.24

4 Click competitor name to see calculations.

Valuation ratio Description The company
EV/EBITDA Enterprise value to earnings before interest, tax, depreciation and amortization is a valuation indicator for the overall company rather than common stock. Newmont Corp. EV/EBITDA ratio increased from 2021 to 2022 and from 2022 to 2023.