Growth & Assumptions
Market & Balance Sheet Data
Cash Flow Projection
Valuation Breakdown
Calculated Fair Value
NEM (NEM) DCF Valuation Analysis
Independent intrinsic value calculation based on latest financial reports.
Our NEM DCF calculator utilizes a two-stage Discounted Cash Flow model to estimate the true value of NEM stock. As of the most recent quarterly report (12/31/2025), NEM generated $7,299,000,000 in Trailing Twelve Month (TTM) Free Cash Flow.
Key Valuation Metrics for NEM
By discounting NEM's future cash flows using an expected return of 11%, we can determine if the stock is currently trading at a margin of safety. A positive margin of safety suggests that market expectations may be too low relative to the company's historical cash flow productivity.
Final Verdict
For NEM to be considered a fair investment at current levels, it would need to sustain a cash flow growth rate of approximately 20.60% for the next five years. This valuation model accounts for NEM's current cash position of $8,240,999,936 and total debt of $5,697,999,872. With a fair value of $220.37, NEM shows potential upside for long-term investors.
Why use DCF for NEM?
Discounted Cash Flow is widely considered the most accurate method for valuing mature companies like NEM. Using our Free DCF Calculator, you can customize every assumption in this model to see how it affects the intrinsic value.