As part of our process, we perform a rigorous discounted cash-flow methodology that dives into the true intrinsic worth of companies. In Newmont Mining's (NEM) case, we think the firm is significantly undervalued. We think it is fairly valued at $73 per share, approximately 70% above where it is currently trading.
At Valuentum, we think a comprehensive analysis of a firm's discounted cash-flow valuation, relative valuation versus industry peers, as well as an assessment of technical and momentum indicators is the best way to identify the most attractive stocks at the best time to buy. This process culminates in what we call our Valuentum Buying Index, which ranks stocks on a scale from 1 to 10, with 10 being the best. Essentially, we're looking for firms that overlap investment methodologies, thereby revealing the greatest interest by investors (we like firms that fall in the center of the diagram below). Valuentum followers know that more interest in a stock = more buying = a higher stock price.
Click to enlarge images.
If a company is undervalued both on a DCF and on a relative valuation basis and is showing improvement in technical and momentum indicators, it scores high on our scale. Newmont Mining posts a VBI score of six on our scale, reflecting our "undervalued" DCF assessment of the firm, its attractive relative valuation versus peers, and bearish technicals. We compare Newmont Mining to peers Barrick Gold (ABX), Eldorado Gold (EGO), and Kinross Gold (KGC).
Our Report on Newmont Mining
- Newmont Mining earns a ValueCreation™ rating of Excellent, the highest possible mark on our scale. The firm has been generating economic value for shareholders for the past few years, a track record we view very positively. Return on invested capital (excluding goodwill) has averaged 23% during the past three years.
- Newmont Mining's valuation is compelling at this time. The firm is trading at a nice discount to our estimate of its fair value, even after considering an appropriate margin of safety. The firm's forward earnings multiple and PEG ratio also look attractive versus peers.
- Newmont Mining has an excellent combination of strong free cash flow generation and low financial leverage. We expect the firm's free cash flow margin to average about 22.5% in coming years. Total debt-to-EBITDA was 0.7 last year, while debt-to-book capitalization stood at 26.4%.
- Newmont Mining is primarily a gold producer, with significant assets or operations in the US, Australia, Peru, Indonesia, Ghana, New Zealand, and Mexico. Newmont's proven and probable gold reserves are roughly 100 million attributable ounces.
- Investing in a gold miner is largely a speculative bet on the direction of gold prices. The yellow metal exhibits many "greater fool" tendancies in that it relies mostly on speculative demand for its price to move higher.
Economic Profit Analysis
The best measure of a firm's ability to create value for shareholders is expressed by comparing its return on invested capital (ROIC) with its weighted average cost of capital (WACC). The gap or difference between ROIC and WACC is called the firm's economic profit spread. Newmont Mining's three-year historical return on invested capital (without goodwill) is 23%, which is above the estimate of its cost of capital of 11.2%. As such, we assign the firm a ValueCreation™ rating of Excellent. In the chart below, we show the probable path of ROIC in the years ahead based on the estimated volatility of key drivers behind the measure. The solid grey line reflects the most likely outcome, in our opinion, and represents the scenario that results in our fair value estimate.
Cash Flow Analysis
Firms that generate a free cash flow margin (free cash flow divided by total revenue) above 5% are usually considered cash cows. Newmont Mining's free cash flow margin has averaged about 24.6% during the past three years. As such, we think the firm's cash flow generation is relatively strong. The free cash flow measure shown above is derived by taking cash flow from operations less capital expenditures and differs from enterprise free cash flow (FCFF), which we use in deriving our fair value estimate for the company. For more information on the differences between these two measures, please visit our website at Valuentum.com. At Newmont Mining, cash flow from operations increased about 26% from levels registered two years ago, while capital expenditures expanded about 58% over the same time period.
Our discounted cash flow model indicates that Newmont Mining's shares are worth between $47.00-$99.00 each. The margin of safety around our fair value estimate is driven by the firm's high ValueRisk™ rating, which is derived from the historical volatility of key valuation drivers. The estimated fair value of $73 per share represents a price-to-earnings (P/E) ratio of about 73.3 times last year's earnings and an implied EV/EBITDA multiple of about 6.3 times last year's EBITDA. Our model reflects a compound annual revenue growth rate of 6.7% during the next five years, a pace that is lower than the firm's three-year historical compound annual growth rate of 18.7%. Our model reflects a five-year projected average operating margin of 45.8%, which is above Newmont Mining's trailing three-year average. Beyond year five, we assume free cash flow will grow at an annual rate of 5.9% for the next 15 years and 3% in perpetuity. For Newmont Mining, we use a 11.2% weighted average cost of capital to discount future free cash flows.
Margin of Safety Analysis
Our discounted cash flow process values each firm on the basis of the present value of all future free cash flows. Although we estimate the firm's fair value at about $73 per share, every company has a range of probable fair values that's created by the uncertainty of key valuation drivers (like future revenue or earnings, for example). After all, if the future was known with certainty, we wouldn't see much volatility in the markets as stocks would trade precisely at their known fair values. Our ValueRisk™ rating sets the margin of safety or the fair value range we assign to each stock. In the graph below, we show this probable range of fair values for Newmont Mining. We think the firm is attractive below $47 per share (the green line), but quite expensive above $99 per share (the red line). The prices that fall along the yellow line, which includes our fair value estimate, represent a reasonable valuation for the firm, in our opinion.
Future Path of Fair Value
We estimate Newmont Mining's fair value at this point in time to be about $73 per share. As time passes, however, companies generate cash flow and pay out cash to shareholders in the form of dividends. The chart below compares the firm's current share price with the path of Newmont Mining's expected equity value per share over the next three years, assuming our long-term projections prove accurate. The range between the resulting downside fair value and upside fair value in year three represents our best estimate of the value of the firm's shares three years hence. This range of potential outcomes is also subject to change over time, should our views on the firm's future cash flow potential change. The expected fair value of $96 per share in year three represents our existing fair value per share of $73 increased at an annual rate of the firm's cost of equity less its dividend yield. The upside and downside ranges are derived in the same way, but from the upper and lower bounds of our fair value estimate range.
Pro Forma Financial Statements