Discounted Cash Flow
Newmont Corp. /De/
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
| Dividends | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $6.7b | $296.0m | $1.7b | 4.4% | $-0.41 |
| 2017 | $7.4b (10.0%) | $-11.0m (-103.7%) | $-866.0m (-152.4%) | -0.1% (-103.4%) | $-0.11 (73.2%) |
| 2018 | $7.3b (-1.7%) | $-39.0m (-254.5%) | $795.0m (191.8%) | -0.5% (-260.7%) | $0.53 (581.8%) |
| 2019 | $9.7b (34.3%) | $-79.0m (-102.6%) | $1.4b (76.5%) | -0.8% (-50.8%) | $3.91 (637.7%) |
| 2020 | $11.5b (18.0%) | $38.0m (148.1%) | $3.6b (155.2%) | 0.3% (140.8%) | $3.31 (-15.3%) |
| 2021 | $12.2b (6.3%) | $933.0m (2355.3%) | $2.6b (-26.6%) | 7.6% (2209.6%) | $1.39 (-58.0%) |
| 2022 | $11.9b (-2.5%) | $-60.0m (-106.4%) | $1.1b (-59.4%) | -0.5% (-106.6%) | $-0.58 (-141.7%) |
| 2023 | $11.8b (-0.9%) | $-27.0m (55.0%) | $88.0m (-91.8%) | -0.2% (54.6%) | $-3.00 (-417.2%) |
| 2024 | $18.7b (58.2%) | $-33.0m (-22.2%) | $2.9b (3213.6%) | -0.2% (22.7%) | $2.86 (195.3%) |
| 2025 | $22.7b (21.3%) | $-82.0m (-148.5%) | $7.3b (150.3%) | -0.4% (-104.8%) | $6.39 (123.4%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.