Educational research only - not investment advice, an offer, or a trade instruction. Confirm current data and do your own due diligence before acting.
NEM trades against a final fair-value range of $134.25-$241.74, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.
A rapid normalization of gold prices back to historical averages combined with sticky operational costs will severely compress margins. Free cash flowFree cash flowOperating cash flow minus capital expenditures. The cash a business generates after maintaining and growing its asset base — the closest accounting proxy for owner-economics. could turn negative if capital expendituresCapital expendituresCash spent on acquiring or upgrading property, plant, and equipment. Splits into maintenance capex (sustaining current capacity) and growth capex (expanding capacity). remain elevated to maintain production profiles amid declining ore grades.
Macroeconomic shift drives gold prices down significantly, wiping out the current peak margin profile.
Labor strikes and energy price spikes drive all-in sustaining costs above realized gold prices.
Key international assets face nationalization or prohibitive royalty increases, stripping significant production volume.
| Статья | 2022-12-31 | 2023-12-31 | 2024-12-31 | 2025-12-31 | Trend |
|---|---|---|---|---|---|
| Выручка | $11.92B | $11.81B-0.9% | $18.68B+58.2% | $22.67B+21.4% | +23.9% |
| Валовая прибыль | $3.26B | $3.01B | $7.14B | $12.06B | +54.6% |
| Операционная прибыль | $1.61B | $708.0M | $5.91B | $11.02B | +90.1% |
| Чистая прибыль | $-429.0M | $-2.49B | $3.35B | $7.09B+111.6% | — |
| EPS (разводнённая) | $-0.54 | $-2.94 | $2.92 | $6.39 | — |
| EBITDA | $2.36B | $320.0M | $7.53B | $14.09B | +81.4% |
| R&D | $229.0M | $200.0M | $197.0M | $166.0M | -10.2% |
| SG&A | $276.0M | $299.0M | $442.0M | $382.0M | +11.4% |
Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.
Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.
