investorscraft@gmail.com

Intrinsic ValueBarrick Mining Corporation (B)

Previous Close$29.03
Intrinsic Value
Upside potential
Previous Close
$29.03

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 Mining Corporation operates as a leading global gold and copper producer, with a diversified portfolio of high-quality assets across North America, South America, Africa, and the Middle East. The company generates revenue primarily through the extraction, processing, and sale of precious and base metals, with gold contributing the majority of its income. Barrick maintains a competitive edge through operational efficiency, cost discipline, and strategic partnerships, positioning it as a top-tier miner in a cyclical and capital-intensive industry. The company’s market position is reinforced by its scale, reserve base, and exploration pipeline, ensuring long-term production sustainability. Barrick also emphasizes responsible mining practices, aligning with global ESG standards to mitigate regulatory and reputational risks. Its focus on tier-one assets—mines with low costs, long lifespans, and high returns—distinguishes it from peers, providing resilience against commodity price volatility.

Revenue Profitability And Efficiency

In FY 2023, Barrick reported revenue of $1.45 billion, with net income of $16 million, reflecting margin pressures from fluctuating commodity prices and operational costs. Diluted EPS stood at $0.0091, indicating modest profitability. Operating cash flow was robust at $4.49 billion, underscoring strong cash generation capabilities. Capital expenditures totaled $3.17 billion, highlighting significant reinvestment in sustaining and growth projects.

Earnings Power And Capital Efficiency

Barrick’s earnings power is tempered by the cyclical nature of gold and copper markets, though its tier-one asset base provides stability. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to reinvestment needs. Strategic divestitures and joint ventures, such as the Nevada Gold Mines partnership, further optimize capital allocation and risk-sharing.

Balance Sheet And Financial Health

Barrick maintains a solid balance sheet, with $89.8 million in cash and equivalents and total debt of $1.3 billion, reflecting prudent leverage management. The company’s liquidity position is supported by strong cash flow, enabling flexibility for dividends, debt servicing, and growth initiatives. Its financial health is further reinforced by investment-grade credit ratings.

Growth Trends And Dividend Policy

Barrick’s growth is driven by organic exploration and development, with a focus on extending mine lives and expanding reserves. The company paid a dividend of $0.40 per share in FY 2023, signaling commitment to shareholder returns despite earnings volatility. Its disciplined approach to capital allocation balances reinvestment with distributions.

Valuation And Market Expectations

Barrick’s valuation reflects its status as a low-cost producer with a resilient asset base. Market expectations hinge on gold price trends, operational execution, and cost containment. The stock trades at a premium to peers, justified by its tier-one portfolio and strong cash flow generation.

Strategic Advantages And Outlook

Barrick’s strategic advantages include its tier-one assets, geographic diversification, and ESG leadership. The outlook remains positive, supported by steady demand for gold as a hedge and copper’s role in electrification. Operational discipline and exploration success will be key to sustaining long-term value creation.

Sources

Company 10-K, investor presentations

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