investorscraft@gmail.com

Intrinsic ValueNewcrest Mining Limited (NCM.TO)

Previous Close$20.65
Intrinsic Value
Upside potential
Previous Close
$20.65

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Newcrest Mining Limited is a globally significant gold and copper producer, operating a diversified portfolio of high-quality assets across Australia, Papua New Guinea, and Canada. The company’s core revenue model is driven by the extraction and sale of gold and gold/copper concentrates, supplemented by silver production. Its flagship operations include Cadia and Telfer in Australia, Lihir in Papua New Guinea, and Brucejack and Red Chris in Canada, positioning it as a key player in the precious metals sector. Newcrest leverages large-scale, long-life mines with competitive cost structures, ensuring resilience against commodity price volatility. The company’s strategic focus on tier-one jurisdictions enhances operational stability and access to capital. Its exploration pipeline, including the promising Wafi-Golpu project, underscores its commitment to sustainable growth. Newcrest’s integrated approach—combining exploration, development, and production—solidifies its position as a leading mid-tier gold producer with a strong foothold in both established and emerging mining regions.

Revenue Profitability And Efficiency

In FY 2023, Newcrest reported revenue of CAD 4.51 billion, with net income reaching CAD 778 million, reflecting a diluted EPS of CAD 0.92. The company generated CAD 1.61 billion in operating cash flow, demonstrating robust cash generation capabilities. Capital expenditures totaled CAD 1.1 billion, indicative of ongoing investments in mine development and operational efficiency. These metrics highlight Newcrest’s ability to maintain profitability while funding growth initiatives.

Earnings Power And Capital Efficiency

Newcrest’s earnings power is underpinned by its high-margin assets, particularly Cadia and Lihir, which contribute significantly to cash flow. The company’s capital efficiency is evident in its disciplined approach to project development and cost management. With a focus on optimizing existing operations and advancing exploration projects, Newcrest balances short-term returns with long-term value creation.

Balance Sheet And Financial Health

Newcrest maintains a solid balance sheet, with CAD 586 million in cash and equivalents and total debt of CAD 2.05 billion. The company’s leverage is manageable, supported by strong cash flow generation. Its financial health is further reinforced by a diversified asset base and prudent liquidity management, positioning it well to navigate cyclical commodity price fluctuations.

Growth Trends And Dividend Policy

Newcrest has demonstrated consistent growth through organic projects and strategic acquisitions, such as the Brucejack and Red Chris mines. The company paid a dividend of CAD 0.47 per share in FY 2023, reflecting its commitment to shareholder returns. Future growth is expected to be driven by exploration success and operational expansions, particularly at Wafi-Golpu.

Valuation And Market Expectations

With a market capitalization of CAD 18.47 billion and a beta of 0.69, Newcrest is viewed as a relatively stable investment within the volatile gold sector. The market values its tier-one asset portfolio and growth potential, though expectations are tempered by broader commodity price risks.

Strategic Advantages And Outlook

Newcrest’s strategic advantages include its geographically diversified operations, low-cost production profile, and strong exploration pipeline. The outlook remains positive, supported by gold’s role as a hedge against economic uncertainty. However, operational risks and regulatory challenges in key jurisdictions warrant ongoing monitoring.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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