Logo
  • Home
  • AI Agent
  • Annotations
  • Files
  • Pricing and plans
  • BlogAboutContact us
    APIMCP
    Terms of servicePrivacy policy
  • Get the full experience

    We save the real magic for signed-in users.

HomeStock ScreenerDocument SearchChartingWatchlistsRecent Filings

FRANCO NEVADA Corp(FNV US)

$247.01-0.710.29%Ext:$247.01+0.000.00%(After Hours · 23:03:07 UTC)
Doc SearchProfileEntity StructureFinancialsChartingShort InterestEmployees

Overview

ProfileEntity Structure

Documents

SEC Filings

Financials & Metrics

FinancialsChartingShort InterestEmployees
Logo
  • Home
  • AI Agent
  • Annotations
  • Files
  • Pricing and plans
  • BlogAboutContact us
    APIMCP
    Terms of servicePrivacy policy
  • Get the full experience

    We save the real magic for signed-in users.

HomeStock ScreenerDocument SearchChartingWatchlistsRecent Filings

FRANCO NEVADA Corp(FNV US)

$247.01-0.710.29%Ext:$247.01+0.000.00%(After Hours · 23:03:07 UTC)
Doc SearchProfileEntity StructureFinancialsChartingShort InterestEmployees

Overview

ProfileEntity Structure

Documents

SEC Filings

Financials & Metrics

FinancialsChartingShort InterestEmployees
FNV US​
Ask AI
FNV US​
Ask AI

FRANCO NEVADA Corp — Company Profile

Franco-Nevada Corporation operates as a royalty and stream company focused on precious metals in South America, Central America, Mexico, the United States, Canada, Australia, Europe, and Africa. It operates through Precious Metals, Other Mining and Energy segments. The company manages its portfolio with a focus on precious metals, such as gold, silver, and platinum group metals; and engages in the sale of crude oil, natural gas, and natural gas liquids through a third-party marketing agent. The company was founded in 1986 and is headquartered in Toronto, Canada.

Sector
Basic Materials
Industry
Gold
Exchange
UN
CEO
Paul J. Brink
Headquarters
Toronto, A6, CA
IPO Date
Dec 3, 2007
Employees
42
Website
www.franco-nevada.com

Key Metrics

Price
$235.87
Market Cap
$45.49B
Revenue (TTM)
$650.70M
Net Income (TTM)
$468.60M
EPS (TTM)
2.40
P/E (TTM)
33.18
P/B (TTM)
5.59
Dividend Yield
71.09%
ROE (TTM)
5.76%
ROA (TTM)
5.31%
Operating Margin
78.52%
Beta
1.09

Dividends

Last Dividend
$0.44
Last Yield
0.71%

Summary

Franco-Nevada Corporation operates as a royalty and stream company focused on precious metals in South America, Central America, Mexico, the United States, Canada, Australia, Europe, and Africa. It operates through Precious Metals, Other Mining and Energy segments. The company manages its portfolio with a focus on precious metals, such as gold, silver, and platinum group metals; and engages in the sale of crude oil, natural gas, and natural gas liquids through a third-party marketing agent. The company was founded in 1986 and is headquartered in Toronto, Canada.

Website
www.franco-nevada.com
Location
Toronto, A6, CA
Phone14163066317
Employees42
CEOPaul J. Brink
SectorBasic Materials
Industry
Gold
IPO DateDec 3, 2007

Ask AI

Company overview
Business model, segments, and competition.
Peer comparison
Metrics vs closest competitors.
Guidance & outlook
Forward guidance and assumptions.
Bull vs bear case
Upside drivers and key risks.
Valuation snapshot
Multiples vs history and peers.
Competitive moat
Defensibility and market position.
Management track record
Leadership and capital allocation history.
How it makes money
A short diagram of the business model.

Latest Documents

SEC Filings(414)

Expand
  • 6-KCurrent report (foreign private issuer)12 Nov
  • SC 13G/AFRANCO NEVADA Corp27 Oct
  • 6-KCurrent report (foreign private issuer)13 Oct
  • 6-KCurrent report (foreign private issuer)30 Sep
  • 6-KCurrent report (foreign private issuer)28 Sep
  • 6-KCurrent report (foreign private issuer)14 Sep
  • 6-KCurrent report (foreign private issuer)11 Aug
  • 6-KCurrent report (foreign private issuer)20 Jul
  • EFFECTNotice of effectiveness17 Jul
  • F-XAppointment of agent for service (foreign issuer)10 Jul
  • F-10Registration statement (Canadian issuer)10 Jul
  • 6-KCurrent report (foreign private issuer)10 Jul
  • 6-KCurrent report (foreign private issuer)17 Jun
  • SDSD29 May
  • 6-KCurrent report (foreign private issuer)13 May
  • 6-KCurrent report (foreign private issuer)12 May
  • 6-KCurrent report (foreign private issuer)6 May
  • SC 13G/AFRANCO NEVADA Corp6 May
  • 6-KCurrent report (foreign private issuer)21 Apr
  • 6-KCurrent report (foreign private issuer)7 Apr

News

  • Franco-Nevada's Record YTD Results Keeps Shares Flying High09:10AM
  • What Franco-Nevada (FNV) Said on Its Q3 Earnings Call02:15AM
  • Franco-Nevada: Q3 Results Aren't Bad, But Risks Rise12 Nov
  • Franco-Nevada Corporation (FNV:CA) Q3 2026 Earnings Call Transcript12 Nov
  • Franco-Nevada Reports Q3 2026 Results11 Nov
  • Corteva's First Report Since the Vylor Split and Franco-Nevada's Gold-Defying Run Both Face a Test10 Nov
  • Not Newmont. Not Barrick. This Gold Stock Collects Cash Without Running a Mine.2 Nov
  • TSX Composite Index outlook: Top catalysts for Canadian stocks this week26 Oct
  • Benzinga's 'Stock Whisper' Index: Five Stocks Investors Secretly Monitor But Don't Talk About Yet25 Oct
  • Franco-Nevada Corporation $FNV Stock: Louisbourg Investments Inc. Trims Holdings21 Oct
  • Franco-Nevada: I Tried To Break The Bull Case, And It Held16 Oct
  • Is Franco-Nevada Corp (FNV) a Bargain After 3.6% Drop? GF Value Says Undervalued14 Oct
  • Franco-Nevada Becomes Significant Shareholder of Kenorland Minerals5 Oct
  • Franco-Nevada (NYSE:FNV) Shares Down 8.4% – Time to Sell?2 Oct
  • Franco-Nevada Sees 45% Growth if Cobre Panama Restarts30 Sep
  • Franco-Nevada sees structured path forward for Cobre Panama, Jefferies says30 Sep
  • Cobre Panamá Update30 Sep
  • Cobre Panamá Update30 Sep
  • Can Higher H2 Production Support Franco-Nevada's 2026 Guidance?30 Sep
  • Franco-Nevada Announces Appointment of Paul Brink as Chair of the World Gold Council28 Sep

Mentions in Filings

  • In May 2026, Orla and Equinox announced an agreement to combine in an all-share merger, under which Orla shareholders will receive 1.00 Equinox common share for each Orla share, with completion expected in Q3 2026. In July 2026, Orla identified receipt of the final federal permits for South Railroad as a key catalyst for project development for the second half of 2026. On July 31, 2026, Equinox completed its business combination with Orla. In Au …
    VOX ROYALTY CORP.FRANCO NEVADA Corp·EX-99.2 - 6-K - MANAGEMENT DISCUSSION AND ANALYSIS·Q3 26·12 Nov
  • In connection with the formation of Nevada Gold Mines, each of Barrick and Newmont was granted a 1.5% net smelter return royalty over the respective properties they contributed. Each of these “retained royalties” is only payable once the aggregate production from the properties subject to the royalty exceeds the publicly reported Mineral Reserves and Mineral Resources as of December 31, 2018, which is subject to adjustment if any contributed prop …
    American Barrick Gold CorpFRANCO NEVADA Corp·EX-96.1 - S-1 - Registration statement (general form)·Q4 26·10 Nov
  • The Froome Mine is subject to two royalties: a 3% NSR on the Steinman parcel and a 1.5% NSR on the Durham parcel. The Durham royalty is not applicable to the current mine plan. The Black Fox Mine is not subject to royalties; however, both the Black Fox and Froome mines are subject to a gold streaming agreement originally with Sandstorm Resources Ltd. (Sandstorm), now held by Royal Gold Inc. (see Section 3.3.1) Portions of the Stock Properties a …
    McEwen Inc.FRANCO NEVADA Corp·EX-99.1 - 10-Q - Quarterly report Q3·Q3 26·9 Nov
  • • On November 5, 2026, the Company delivered to <strong>Franco Nevada</strong> ("FNV") an irrevocable notice exercising its contractual right to repurchase 50% of FNV's existing 7.5% Gross Margin Royalty ("GMR") over the Côté Gold Mine. Upon completion of the repurchase, the GMR payable by the UJV to FNV will be reduced from 7.5% to 3.75%. Sumitomo Metals Mining Co., Ltd ("SMM"), through SMM Gold Cote Inc. ("SMMGC") elected not to participate in the repurchase. A …
    IAMGOLD CORPFRANCO NEVADA Corp·EX-99.1 - 6-K - EXHIBIT 99.1·Q4 26·5 Nov
  • **Exhibit 99.49** **Torex Gold Welcomes Jacques Perron to Its Board of Directors** Toronto, Ontario—(Newsfile Corp. - April 7, 2026) - Torex Gold Resources Inc. (the “Company” or “Torex”) (TSX: TXG) (OTCQX: TORXF) is pleased to announce the addition of Jacques Perron to its Board of Directors (“the Board”) effective May 1, 2026. With the addition of Mr. Perron, the Board will be comprised of eight directors, seven of whom are independent direct …
    Torex Resources Inc.FRANCO NEVADA Corp·EX-99.49 - 40FR12B - Registration of securities (Section 12(b))·Q4 26·5 Nov
  • Jacques Perron has over 40 years of experience in the mining industry and has extensive technical and operations experience. Mr Perron is currently a director and Chair of the board of Arizona Metals. He also serves as a director of Franco-Nevada Corporation. Previously, Mr. Perron was President and Chief Executive Officer at a number of mining companies including Pretium Resources Inc., Thompson Creek Metals Company Inc. and St Andrew Goldfield …
    Torex Resources Inc.FRANCO NEVADA Corp·EX-99.56 - 40FR12B - Registration of securities (Section 12(b))·Q4 26·5 Nov

Key Stats

Trading

Px/Chg 1D$235.87 / -1.43%
Avg Volume863.05K
Beta1.09
Mkt Cap45.49B
FD Mkt Cap50.75B

Float

Shrs Out/Float192.86M / 191.61M
Short Float0.02%
Days to Cover3.68
Stock Repurchased$0.00

Current Valuation

EV45.11B
EV/EBITDA21.92
EV/Sales21.43
P/B5.59
P/S21.61
FCF Yield0.15%
ROE5.76%
ROA5.31%
Current Ratio6.15

Dividend

Cash$0.44
Yield71.09%
Yield (TTM)71.09%

Estimates

P/E33.18
Est P/E0.00
Est EPS2.09
Est PEG0.00

Valuation

Metric5Yr AvgMay '23Apr '24May '25May '26Oct '26
PRICE-BASED RATIOS
Price / Earnings54.5443.00-49.5657.59124.5897.07
Price / Sales43.4022.9018.9628.5576.6969.91
Price / Book Value5.124.694.015.306.015.59
Price / Free Cash Flow166.3635.1149.2375.4317.73654.30
ENTERPRISE VALUE METRICS
Enterprise Value34,291.228,928.421,694.930,342.845,384.445,105.7
Enterprise Value / Sales42.4721.9917.8027.2575.9869.32
Enterprise Value / EBITDA-6.5925.83-238.4130.6781.9866.96
Enterprise Value / EBIT37.5734.69-59.5939.7297.3375.72

Financials

Full Financials
Millions USD5Yr CAGR (%)Dec '21Dec '22Dec '23Dec '24Dec '25
INCOME STATEMENT
Revenue8.8%1,300.01,315.71,219.01,113.61,822.8
Gross Income13.1%822.1852.6766.6759.31,347.3
EBITDA10.5%1,157.71,120.0-91.0989.31,723.0
EBIT13.3%858.1833.8-364.1764.01,416.3
Net Income11%733.7700.6-466.4552.11,112.1
EPS (Diluted)11.4%3.803.51-2.432.875.86
BALANCE SHEET
Cash & ST Inv5.6%539.31,196.51,421.91,451.3669.7
Total Assets7.3%6,209.96,626.85,994.16,330.48,226.4
Total Liabilities34.5%184.7209.2225.0333.8605.0
Total Shareholder Equity6.1%6,025.26,417.65,769.15,996.67,621.4
CASH FLOW
Net Operating Cash Flow11.8%955.4999.5991.2829.51,493.7
Cap Ex-71.4%-760.5-141.5-521.6-408.0-5.1
Free Cash Flow66.2%194.9858.0469.6421.51,488.6

Enterprise Value Bridge

Millions USD13 Nov '26
Price (As of 13 Nov '26)249.48
Basic Shares192.86
Market Cap48,113.7
Diluted Shares193.30
Fully Diluted Shares Outstanding193.30
Fully Diluted Market Cap48,224.5
+Consolidated Debt-
−In-the-Money Convertible Debt—
+Capital Leases-
+Operating Leases—
−Cash & Equivalents-1,014.2
−Short-term Investments-
+Total Preferred-
−In-the-Money Convertible Preferred—
−Investments in Unconsolidated Subs—
+Non-Controlling Interest-
+Pension Liabilities—
Enterprise Value47,099.5

Segment data

Revenue

by Products and services

  • Mining flagMining
    33.86%
  • Precious Metals flagPrecious Metals
    28.77%
  • Gold flagGold
    23.70%
  • Silver flagSilver
    4.38%
  • Energy flagEnergy
    3.79%

Revenue

by Geography

  • Peru21%
  • Canada19%
  • United States15%
  • Chile14%
  • Rest Of World13%

Related companies

NEWMONT Corp /DE/

NEM US

Agnico Eagle Mines Ltd

AEM US

Barrick Mining Corp

B US

Wheaton Precious Metals Corp.

WPM US

Gold Fields Ltd

GFI US

Fresnillo PLC

FNLPF US

PJSC Mining and Metallurgical Company Norilsk Nickel

GMKN RX

Industrias Peñoles, S.A.B. de C.V.

IPOAF US

Pan American Silver Corp

PAAS US

Shandong Gold Mining Co., Ltd.

600547 CG

Evolution Mining Limited/ADR

CAHPF US

Coeur Mining, Inc.

CDE US

FRANCO NEVADA Corp — Company Profile

Franco-Nevada Corporation operates as a royalty and stream company focused on precious metals in South America, Central America, Mexico, the United States, Canada, Australia, Europe, and Africa. It operates through Precious Metals, Other Mining and Energy segments. The company manages its portfolio with a focus on precious metals, such as gold, silver, and platinum group metals; and engages in the sale of crude oil, natural gas, and natural gas liquids through a third-party marketing agent. The company was founded in 1986 and is headquartered in Toronto, Canada.

Sector
Basic Materials
Industry
Gold
Exchange
UN
CEO
Paul J. Brink
Headquarters
Toronto, A6, CA
IPO Date
Dec 3, 2007
Employees
42
Website
www.franco-nevada.com

Key Metrics

Price
$235.87
Market Cap
$45.49B
Revenue (TTM)
$650.70M
Net Income (TTM)
$468.60M
EPS (TTM)
2.40
P/E (TTM)
33.18
P/B (TTM)
5.59
Dividend Yield
71.09%
ROE (TTM)
5.76%
ROA (TTM)
5.31%
Operating Margin
78.52%
Beta
1.09

Dividends

Last Dividend
$0.44
Last Yield
0.71%

Summary

Franco-Nevada Corporation operates as a royalty and stream company focused on precious metals in South America, Central America, Mexico, the United States, Canada, Australia, Europe, and Africa. It operates through Precious Metals, Other Mining and Energy segments. The company manages its portfolio with a focus on precious metals, such as gold, silver, and platinum group metals; and engages in the sale of crude oil, natural gas, and natural gas liquids through a third-party marketing agent. The company was founded in 1986 and is headquartered in Toronto, Canada.

Website
www.franco-nevada.com
Location
Toronto, A6, CA
Phone14163066317
Employees42
CEOPaul J. Brink
SectorBasic Materials
Industry
Gold
IPO DateDec 3, 2007

Ask AI

Company overview
Business model, segments, and competition.
Peer comparison
Metrics vs closest competitors.
Guidance & outlook
Forward guidance and assumptions.
Bull vs bear case
Upside drivers and key risks.
Valuation snapshot
Multiples vs history and peers.
Competitive moat
Defensibility and market position.
Management track record
Leadership and capital allocation history.
How it makes money
A short diagram of the business model.

Latest Documents

SEC Filings(414)

Expand
  • 6-KCurrent report (foreign private issuer)12 Nov
  • SC 13G/AFRANCO NEVADA Corp27 Oct
  • 6-KCurrent report (foreign private issuer)13 Oct
  • 6-KCurrent report (foreign private issuer)30 Sep
  • 6-KCurrent report (foreign private issuer)28 Sep
  • 6-KCurrent report (foreign private issuer)14 Sep
  • 6-KCurrent report (foreign private issuer)11 Aug
  • 6-KCurrent report (foreign private issuer)20 Jul
  • EFFECTNotice of effectiveness17 Jul
  • F-XAppointment of agent for service (foreign issuer)10 Jul
  • F-10Registration statement (Canadian issuer)10 Jul
  • 6-KCurrent report (foreign private issuer)10 Jul
  • 6-KCurrent report (foreign private issuer)17 Jun
  • SDSD29 May
  • 6-KCurrent report (foreign private issuer)13 May
  • 6-KCurrent report (foreign private issuer)12 May
  • 6-KCurrent report (foreign private issuer)6 May
  • SC 13G/AFRANCO NEVADA Corp6 May
  • 6-KCurrent report (foreign private issuer)21 Apr
  • 6-KCurrent report (foreign private issuer)7 Apr

News

  • Franco-Nevada's Record YTD Results Keeps Shares Flying High09:10AM
  • What Franco-Nevada (FNV) Said on Its Q3 Earnings Call02:15AM
  • Franco-Nevada: Q3 Results Aren't Bad, But Risks Rise12 Nov
  • Franco-Nevada Corporation (FNV:CA) Q3 2026 Earnings Call Transcript12 Nov
  • Franco-Nevada Reports Q3 2026 Results11 Nov
  • Corteva's First Report Since the Vylor Split and Franco-Nevada's Gold-Defying Run Both Face a Test10 Nov
  • Not Newmont. Not Barrick. This Gold Stock Collects Cash Without Running a Mine.2 Nov
  • TSX Composite Index outlook: Top catalysts for Canadian stocks this week26 Oct
  • Benzinga's 'Stock Whisper' Index: Five Stocks Investors Secretly Monitor But Don't Talk About Yet25 Oct
  • Franco-Nevada Corporation $FNV Stock: Louisbourg Investments Inc. Trims Holdings21 Oct
  • Franco-Nevada: I Tried To Break The Bull Case, And It Held16 Oct
  • Is Franco-Nevada Corp (FNV) a Bargain After 3.6% Drop? GF Value Says Undervalued14 Oct
  • Franco-Nevada Becomes Significant Shareholder of Kenorland Minerals5 Oct
  • Franco-Nevada (NYSE:FNV) Shares Down 8.4% – Time to Sell?2 Oct
  • Franco-Nevada Sees 45% Growth if Cobre Panama Restarts30 Sep
  • Franco-Nevada sees structured path forward for Cobre Panama, Jefferies says30 Sep
  • Cobre Panamá Update30 Sep
  • Cobre Panamá Update30 Sep
  • Can Higher H2 Production Support Franco-Nevada's 2026 Guidance?30 Sep
  • Franco-Nevada Announces Appointment of Paul Brink as Chair of the World Gold Council28 Sep

Mentions in Filings

  • In May 2026, Orla and Equinox announced an agreement to combine in an all-share merger, under which Orla shareholders will receive 1.00 Equinox common share for each Orla share, with completion expected in Q3 2026. In July 2026, Orla identified receipt of the final federal permits for South Railroad as a key catalyst for project development for the second half of 2026. On July 31, 2026, Equinox completed its business combination with Orla. In Au …
    VOX ROYALTY CORP.FRANCO NEVADA Corp·EX-99.2 - 6-K - MANAGEMENT DISCUSSION AND ANALYSIS·Q3 26·12 Nov
  • In connection with the formation of Nevada Gold Mines, each of Barrick and Newmont was granted a 1.5% net smelter return royalty over the respective properties they contributed. Each of these “retained royalties” is only payable once the aggregate production from the properties subject to the royalty exceeds the publicly reported Mineral Reserves and Mineral Resources as of December 31, 2018, which is subject to adjustment if any contributed prop …
    American Barrick Gold CorpFRANCO NEVADA Corp·EX-96.1 - S-1 - Registration statement (general form)·Q4 26·10 Nov
  • The Froome Mine is subject to two royalties: a 3% NSR on the Steinman parcel and a 1.5% NSR on the Durham parcel. The Durham royalty is not applicable to the current mine plan. The Black Fox Mine is not subject to royalties; however, both the Black Fox and Froome mines are subject to a gold streaming agreement originally with Sandstorm Resources Ltd. (Sandstorm), now held by Royal Gold Inc. (see Section 3.3.1) Portions of the Stock Properties a …
    McEwen Inc.FRANCO NEVADA Corp·EX-99.1 - 10-Q - Quarterly report Q3·Q3 26·9 Nov
  • • On November 5, 2026, the Company delivered to <strong>Franco Nevada</strong> ("FNV") an irrevocable notice exercising its contractual right to repurchase 50% of FNV's existing 7.5% Gross Margin Royalty ("GMR") over the Côté Gold Mine. Upon completion of the repurchase, the GMR payable by the UJV to FNV will be reduced from 7.5% to 3.75%. Sumitomo Metals Mining Co., Ltd ("SMM"), through SMM Gold Cote Inc. ("SMMGC") elected not to participate in the repurchase. A …
    IAMGOLD CORPFRANCO NEVADA Corp·EX-99.1 - 6-K - EXHIBIT 99.1·Q4 26·5 Nov
  • **Exhibit 99.49** **Torex Gold Welcomes Jacques Perron to Its Board of Directors** Toronto, Ontario—(Newsfile Corp. - April 7, 2026) - Torex Gold Resources Inc. (the “Company” or “Torex”) (TSX: TXG) (OTCQX: TORXF) is pleased to announce the addition of Jacques Perron to its Board of Directors (“the Board”) effective May 1, 2026. With the addition of Mr. Perron, the Board will be comprised of eight directors, seven of whom are independent direct …
    Torex Resources Inc.FRANCO NEVADA Corp·EX-99.49 - 40FR12B - Registration of securities (Section 12(b))·Q4 26·5 Nov
  • Jacques Perron has over 40 years of experience in the mining industry and has extensive technical and operations experience. Mr Perron is currently a director and Chair of the board of Arizona Metals. He also serves as a director of Franco-Nevada Corporation. Previously, Mr. Perron was President and Chief Executive Officer at a number of mining companies including Pretium Resources Inc., Thompson Creek Metals Company Inc. and St Andrew Goldfield …
    Torex Resources Inc.FRANCO NEVADA Corp·EX-99.56 - 40FR12B - Registration of securities (Section 12(b))·Q4 26·5 Nov

Key Stats

Trading

Px/Chg 1D$235.87 / -1.43%
Avg Volume863.05K
Beta1.09
Mkt Cap45.49B
FD Mkt Cap50.75B

Float

Shrs Out/Float192.86M / 191.61M
Short Float0.02%
Days to Cover3.68
Stock Repurchased$0.00

Current Valuation

EV45.11B
EV/EBITDA21.92
EV/Sales21.43
P/B5.59
P/S21.61
FCF Yield0.15%
ROE5.76%
ROA5.31%
Current Ratio6.15

Dividend

Cash$0.44
Yield71.09%
Yield (TTM)71.09%

Estimates

P/E33.18
Est P/E0.00
Est EPS2.09
Est PEG0.00

Valuation

Metric5Yr AvgMay '23Apr '24May '25May '26Oct '26
PRICE-BASED RATIOS
Price / Earnings54.5443.00-49.5657.59124.5897.07
Price / Sales43.4022.9018.9628.5576.6969.91
Price / Book Value5.124.694.015.306.015.59
Price / Free Cash Flow166.3635.1149.2375.4317.73654.30
ENTERPRISE VALUE METRICS
Enterprise Value34,291.228,928.421,694.930,342.845,384.445,105.7
Enterprise Value / Sales42.4721.9917.8027.2575.9869.32
Enterprise Value / EBITDA-6.5925.83-238.4130.6781.9866.96
Enterprise Value / EBIT37.5734.69-59.5939.7297.3375.72

Financials

Full Financials
Millions USD5Yr CAGR (%)Dec '21Dec '22Dec '23Dec '24Dec '25
INCOME STATEMENT
Revenue8.8%1,300.01,315.71,219.01,113.61,822.8
Gross Income13.1%822.1852.6766.6759.31,347.3
EBITDA10.5%1,157.71,120.0-91.0989.31,723.0
EBIT13.3%858.1833.8-364.1764.01,416.3
Net Income11%733.7700.6-466.4552.11,112.1
EPS (Diluted)11.4%3.803.51-2.432.875.86
BALANCE SHEET
Cash & ST Inv5.6%539.31,196.51,421.91,451.3669.7
Total Assets7.3%6,209.96,626.85,994.16,330.48,226.4
Total Liabilities34.5%184.7209.2225.0333.8605.0
Total Shareholder Equity6.1%6,025.26,417.65,769.15,996.67,621.4
CASH FLOW
Net Operating Cash Flow11.8%955.4999.5991.2829.51,493.7
Cap Ex-71.4%-760.5-141.5-521.6-408.0-5.1
Free Cash Flow66.2%194.9858.0469.6421.51,488.6

Enterprise Value Bridge

Millions USD13 Nov '26
Price (As of 13 Nov '26)249.48
Basic Shares192.86
Market Cap48,113.7
Diluted Shares193.30
Fully Diluted Shares Outstanding193.30
Fully Diluted Market Cap48,224.5
+Consolidated Debt-
−In-the-Money Convertible Debt—
+Capital Leases-
+Operating Leases—
−Cash & Equivalents-1,014.2
−Short-term Investments-
+Total Preferred-
−In-the-Money Convertible Preferred—
−Investments in Unconsolidated Subs—
+Non-Controlling Interest-
+Pension Liabilities—
Enterprise Value47,099.5

Segment data

Revenue

by Products and services

  • Mining flagMining
    33.86%
  • Precious Metals flagPrecious Metals
    28.77%
  • Gold flagGold
    23.70%
  • Silver flagSilver
    4.38%
  • Energy flagEnergy
    3.79%

Revenue

by Geography

  • Peru21%
  • Canada19%
  • United States15%
  • Chile14%
  • Rest Of World13%

Related companies

NEWMONT Corp /DE/

NEM US

Agnico Eagle Mines Ltd

AEM US

Barrick Mining Corp

B US

Wheaton Precious Metals Corp.

WPM US

Gold Fields Ltd

GFI US

Fresnillo PLC

FNLPF US

PJSC Mining and Metallurgical Company Norilsk Nickel

GMKN RX

Industrias Peñoles, S.A.B. de C.V.

IPOAF US

Pan American Silver Corp

PAAS US

Shandong Gold Mining Co., Ltd.

600547 CG

Evolution Mining Limited/ADR

CAHPF US

Coeur Mining, Inc.

CDE US