Last Price$12.14.7%
Market Cap$7,569.5M
LTM NOPAT
ZAR 18.0B
NOPAT margin
17.3%
5Y avg: 7.2%
EPV as % of EV
117.2%
Market-Implied Value of Growth,
MIVoG as % of EV
(17.2%)
Discount rate
14.8%
Stock quality
7/10
Great
HMY Earnings Power Value Model
| (ZAR M) | Jun'19 | Sep'19 | Dec'19 | Mar'20 | Jun'20 | Sep'20 | Dec'20 | Mar'21 | Jun'21 | Sep'21 | Dec'21 | Mar'22 | Jun'22 | Sep'22 | Dec'22 | Mar'23 | Jun'23 | Sep'23 | Dec'23 | Jun'24 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
LTM Revenue % growth | 26,144.0 27.9% | 26,988.3 20.4% | 28,753.2 22.2% | 29,267.1 17.8% | 29,418.9 12.5% | 32,378.3 20.0% | 35,332.4 22.9% | 38,252.2 30.7% | 41,563.6 41.3% | 41,816.7 29.2% | 41,975.5 18.8% | 42,257.1 10.5% | 52,529.4 26.4% | 53,095.3 27.0% | 65,118.9 55.1% | 67,898.9 60.7% | 74,067.9 41.0% | 78,343.7 47.6% | 87,222.7 33.9% | 103,962.6 53.1% |
LTM NOPAT % growth | (2,706.3) N/A | (2,196.1) (18.9%) | (1,667.6) (24.1%) | (581.0) (65.2%) | 665.3 N/A | 1,072.8 61.3% | 2,472.5 130.5% | 4,131.0 67.1% | 5,784.4 40.0% | 4,696.9 (18.8%) | 3,611.7 (23.1%) | 1,188.3 (67.1%) | 4,818.4 305.5% | 5,706.4 18.4% | 13,878.5 143.2% | 5,013.0 (63.9%) | 9,323.1 86.0% | 11,134.4 19.4% | 15,169.4 36.2% | 17,973.4 18.5% |
Discount rate | 12.6% | 9.8% | 12.5% | 9.0% | 11.2% | 9.7% | 11.5% | 11.0% | 12.1% | 10.8% | 12.1% | 12.0% | 13.7% | 12.8% | 12.1% | 12.9% | 12.8% | 14.2% | 13.7% | 14.8% |
| Earnings Power Value (EPV) | (21,500.9) | (22,426.3) | (13,354.4) | (6,477.6) | 5,926.0 | 11,028.3 | 21,468.6 | 37,637.8 | 47,896.1 | 43,397.2 | 29,831.6 | 9,914.7 | 35,204.3 | 44,642.9 | 114,284.0 | 38,852.5 | 72,617.6 | 78,137.9 | 110,384.4 | 121,383.9 |
Enterprise Value (EV) | 22,061.0 | 28,237.9 | 31,317.3 | 25,996.5 | 38,395.1 | 50,790.7 | 38,524.1 | 39,830.4 | 32,818.1 | 28,229.9 | 39,514.6 | 45,479.7 | 32,687.1 | 27,501.0 | 40,469.9 | 50,896.6 | 51,638.2 | 46,875.4 | 69,663.4 | 103,590.3 |
| Market-Implied Value of Growth (MIVoG) | 43,561.9 | 50,664.2 | 44,671.7 | 32,474.1 | 32,469.1 | 39,762.4 | 17,055.5 | 2,192.6 | (15,078.1) | (15,167.3) | 9,682.9 | 35,565.0 | (2,517.2) | (17,141.9) | (73,814.2) | 12,044.1 | (20,979.4) | (31,262.5) | (40,721.0) | (17,793.7) |
| EPV as % of EV | (97.5%) | (79.4%) | (42.6%) | (24.9%) | 15.4% | 21.7% | 55.7% | 94.5% | 145.9% | 153.7% | 75.5% | 21.8% | 107.7% | 162.3% | 282.4% | 76.3% | 140.6% | 166.7% | 158.5% | 117.2% |
| MIVoG as % of EV | 197.5% | 179.4% | 142.6% | 124.9% | 84.6% | 78.3% | 44.3% | 5.5% | (45.9%) | (53.7%) | 24.5% | 78.2% | (7.7%) | (62.3%) | (182.4%) | 23.7% | (40.6%) | (66.7%) | (58.5%) | (17.2%) |
Best stock ideas on the market right now
With Value Sense, you can find undervalued stocks list with intrinsic value. Discover more stock market investment ideas.
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Low P/E stocks
Explore the best low P/E stocks to buy in 2025, featuring top companies trading at low P/E ratios.
3M Return 7.5%
S&P Outperformance -5.5%
Next 3M Predicted Return 10.2%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
HMY NOPAT
Annual
Quarterly
LTM
HMY Earnings Power Value and Enterprise Value
Annual
LTM
Enterprise Value Breakdown
EPV and MIVoG as % of EV
HMY vs Peer Set: Earnings Power Value comparison
General
Earnings power value
Financial metrics
Company name
EPV as % of EV
MIVoG as % of EV
Revenue growth
EPS growth
Net income margin
Harmony Gold Mining Company LimitedHMY
117.2%
(17.2%)
18.2%
68.6%
14.0%
Median Peer Set
76.4%
23.6%
20.1%
38.6%
19.8%
Gold Fields LimitedGFI
171.1%
(71.1%)
15.6%
80.5%
23.9%
Newmont CorporationNEM
127.1%
(27.1%)
57.1%
N/A
18.0%
Barrick Gold CorporationGOLD
96.3%
3.7%
13.4%
69.4%
16.6%
AngloGold Ashanti LimitedAU
92.8%
7.2%
26.4%
N/A
17.3%
Kinross Gold CorporationKGC
87.6%
12.4%
21.4%
126.5%
18.4%
Franco-Nevada CorporationFNV
65.2%
34.8%
(7.3%)
N/A
(38.3%)
Royal Gold, Inc.RGLD
50.9%
49.1%
18.8%
38.6%
46.2%
Alamos Gold Inc.AGI
47.3%
52.7%
31.6%
28.3%
21.1%
Agnico Eagle Mines LimitedAEM
43.2%
56.8%
25.0%
(4.5%)
22.9%
Wheaton Precious Metals Corp.WPM
30.8%
69.2%
(4.6%)
(16.2%)
52.9%
Explore more intrinsic value tools hub for HMY
Reverse DCF
Intrinsic Value
Peter Lynch Fair Value
Discount rate
Earnings growth model
Relative Value
DCF value calculator
Ben Graham Fair Value
Peter Lynch charts
Margin of safety
FAQ
What is Harmony Gold Mining Company Limited Earnings Power Value?
As of Jun 30, 2024, Harmony Gold Mining Company Limited's Earnings Power Value is approximately ZAR 121.4B.
What is Harmony Gold Mining Company Limited EV (Enterprise Value)?
As of Jun 30, 2024, Harmony Gold Mining Company Limited's Enterprise Value (EV) estimates at ZAR 103.6B.
What is Harmony Gold Mining Company Limited NOPAT?
As of Jun 30, 2024, Harmony Gold Mining Company Limited's Net operating profit after tax (NOPAT) is approximately ZAR 18.0B.