investorscraft@gmail.com

Intrinsic ValueBarrick Gold Corporation (ABX.TO)

Previous Close$62.24
Intrinsic Value
Upside potential
Previous Close
$62.24

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Barrick Gold Corporation is a global leader in the gold and copper mining industry, with a diversified portfolio of high-quality assets across the Americas, Africa, and the Middle East. The company operates through a vertically integrated model, encompassing exploration, mine development, production, and sales. Its core revenue streams derive from gold and copper sales, with gold contributing the majority of its revenue. Barrick maintains a strong market position due to its large-scale, low-cost production capabilities and strategic partnerships, such as its joint venture in Nevada with Newmont Corporation, which enhances operational efficiency. The company’s focus on tier-one assets—mines with long life, low costs, and significant expansion potential—positions it favorably in a competitive sector. Barrick also emphasizes sustainability and responsible mining practices, which bolster its reputation among investors and stakeholders. Its geographic diversification mitigates risks associated with regional instability, while its copper operations provide exposure to the growing demand for metals critical to the energy transition.

Revenue Profitability And Efficiency

Barrick reported revenue of CAD 12.92 billion in the latest fiscal year, with net income of CAD 2.14 billion, reflecting robust profitability in a volatile commodity price environment. The company’s operating cash flow of CAD 4.49 billion underscores its ability to generate substantial liquidity, while capital expenditures of CAD 3.17 billion highlight its commitment to sustaining and expanding production capacity. Diluted EPS stood at CAD 1.22, demonstrating efficient earnings generation per share.

Earnings Power And Capital Efficiency

Barrick’s earnings power is supported by its tier-one asset base and disciplined cost management, which drive consistent free cash flow. The company’s capital efficiency is evident in its ability to reinvest in growth projects while maintaining a strong balance sheet. Its focus on high-margin operations ensures resilience against fluctuations in gold and copper prices, enhancing long-term shareholder value.

Balance Sheet And Financial Health

Barrick maintains a solid financial position, with CAD 4.07 billion in cash and equivalents and total debt of CAD 5.26 billion. The company’s prudent leverage ratio and ample liquidity provide flexibility to navigate market cycles. Its strong cash flow generation supports ongoing capital investments and dividend payments, reinforcing financial stability.

Growth Trends And Dividend Policy

Barrick’s growth strategy centers on expanding its tier-one asset portfolio and optimizing existing operations. The company has a progressive dividend policy, with a dividend per share of CAD 0.69, reflecting its commitment to returning capital to shareholders. Future growth is expected to be driven by exploration successes and strategic acquisitions in key regions.

Valuation And Market Expectations

With a market capitalization of CAD 44.79 billion and a beta of 0.32, Barrick is viewed as a relatively stable investment within the volatile mining sector. The company’s valuation reflects its strong asset base, operational efficiency, and exposure to both gold and copper markets, which are expected to benefit from macroeconomic trends.

Strategic Advantages And Outlook

Barrick’s strategic advantages include its tier-one asset portfolio, geographic diversification, and focus on sustainability. The company is well-positioned to capitalize on long-term demand for gold as a safe-haven asset and copper for renewable energy infrastructure. Its disciplined approach to capital allocation and operational excellence supports a positive outlook for sustained growth and shareholder returns.

Sources

Company filings, investor presentations, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount