Barrick Mining Corporation (ABX.TO)
Initiation Report

Evidence cut: 13 August 2026, 17:00 ISTReport created: 13 August 2026
01

Investment View

Reference priceC$57.47

12 Aug 2026 close · [MP]

Investment viewNot rated

No approved target

Q3 revenueUS$5.39bn

Scenario midpoint

Evidence cut13 Aug

17:00 IST

Gold-price leverage meets mine execution and copper growth.

Record realized gold prices support earnings, but value depends on sustaining production, controlling AISC and converting Fourmile, Lumwana and other projects into attributable cash flow. The current evidence supports a disciplined scenario framework—not a mine-level NAV target. [E1] [E2] [E3] [E4] [MP]

What must go right

Operating drivers must convert into cash within the timing and cost constraints shown in the digital twin.

What is priced imperfectly

The market can observe headline growth; the report concentrates on conversion, accounting basis and capital intensity.

Why no rating

The verified evidence does not include an approved annual schedule and valuation assembly. Sensitivities are shown without promotion to a target.

02

Investment Summary

Record realized gold prices support earnings, but value depends on sustaining production, controlling AISC and converting Fourmile, Lumwana and other projects into attributable cash flow. The current evidence supports a disciplined scenario framework—not a mine-level NAV target.

Q2 2025 → Q2 2026 · issuer actuals20252026Gold production797 koz796 kozRealized gold3,295 $/oz4,417 $/ozGold AISC†1,684 $/oz1,866 $/ozRevenue3,681 $m5,292 $mAdjusted EBITDA†1,690 $m2,545 $mOperating cash flow1,329 $m1,704 $m† Issuer-defined non-GAAP measure. Each row has its own scale; lengths compare periods within a row only.
Q2 year-over-year issuer actuals. [E1] [E2] [E3]
Q2 operating / financial (US$ except volume)Q2 2025Q2 2026Change
Gold production, koz797796
Realized gold, $/oz3,2954,417+34%
Gold AISC, $/oz1,6841,866+11%
Revenue, $m3,6815,292+44%
Adjusted EBITDA, $m1,6902,545+51%
Operating cash flow, $m1,3291,704+28%

Bar lengths compare periods only within each metric; the table preserves exact labels and units.

03

Commodity Variant View

Gold price is the largest near-term revenue sensitivity, but higher price does not cure weaker grade, recovery, throughput or sustaining capital. Copper adds a separate volume, price and project-timing route.

Q3 commodity and margin sensitivity · analyst controlRevenueNet marginNet incomeEPSDownside$4.746bn16.62%$0.789bn$0.473Base$5.393bn22.50%$1.213bn$0.728Upside$6.040bn27.12%$1.638bn$0.983Revenue cases equal frozen base × 88% / 100% / 112%. Net income equals revenue × case margin; EPS equals net income ÷ 1.666bn shares.
Frozen Q3 analyst sensitivity. Revenue, margin, net income and EPS reconcile arithmetically; no case is an issuer forecast.
DriverCurrent evidenceWhat changes the view
Realized gold$4,417/oz Q2Price realization versus spot
Gold production796koz produced; 801koz soldAttributable ounces and sales timing
Gold AISC$1,866/ozGrade, recovery, energy, royalties and sustaining capex
Copper56kt produced; 54kt sold; $3.95/lb AISCPrice, volume and Lumwana timing

A favourable commodity tape is not a substitute for mine execution.

04

Digital Twin and Portfolio

The twin connects Barrick to operating mines, embedded projects, gold and copper outputs, Newmont and the economic drivers that determine attributable cash flow. All accepted graph entities and relationships are shown; line density is not financial weighting.

Barrick operating digital twin
Verified portfolio graph at 13 August 2026: 29 accepted entities and 38 accepted relationships. Gold dashed links are development routes; grey dashed links are external drivers; long dashed links identify the NGM partner route.
Portfolio routeConnected evidenceInvestment relevance
Nevada Gold MinesCarlin, Cortez, Turquoise Ridge, Goldrush, Fourmile, Ren, autonomous haulage, NewmontLargest connected asset and option cluster
African portfolioNorth Mara, Bulyanhulu, Kibali, Loulo-GounkotoProduction and jurisdiction diversification
South AmericaPueblo Viejo, Veladero and expansionsMine-life and execution route
Copper growthLumwana → Super Pit; Reko DiqLong-duration copper option
05

Gold Operations

Barrick's gold route starts with attributable ounces sold and realized price, then subtracts cost of sales, royalties, energy and sustaining capital. Q2 production was 796koz, realized gold $4,417/oz and AISC $1,866/oz. North America supplied 494koz at $1,729/oz AISC; Africa & Middle East 243koz at $2,039/oz. [E1] [E2] [E3]

Q2 2026 attributable operating footprint by region, with issuer-defined cost and EBITDA measures.
Q2 2026 attributable operating footprint by region, with issuer-defined cost and EBITDA measures. Source: Barrick Q2 2026 results presentation, p.8 [E3]
RegionGold productionGold AISC†Att. adj. EBITDA margin†
North America494koz$1,729/oz61%
Africa & Middle East243koz$2,039/oz58%
South America & APAC59koz$1,597/oz62%
Total Gold796koz$1,866/oz60%

† Non-GAAP. Regional production and AISC should be read together; neither reserves nor resources are a current-quarter earnings measure.

06

Copper and Growth Projects

Copper is smaller today but strategically important. Q2 production was 56kt and copper AISC $3.95/lb. Lumwana's expansion targets about 240kt annual copper with first copper around end-Q1 2028; construction timing, capex and commissioning remain outside the Q3 base. [E1] [E2] [E3]

Issuer 2026 guidance and 2026–2028 attributable gold and copper production outlook.
Issuer 2026 guidance and 2026–2028 attributable gold and copper production outlook. Source: Barrick Q2 2026 results presentation, p.13 [E3]
Operating and project gates20262028BeyondLoulo-GounkotoMay 2026Restart rampFourmileQ3 2026Decline in Q3 2026 · PFS end-2028LumwanaQ1 2028First expansion copper end-Q1 2028Reko DiqMonitorPacing under review; no automatic NAVIssuer milestones are execution gates, not current revenue, annual forecast or NAV contributions.
Operating and project gates from issuer disclosures. [E1] [E2] [E3] [E4]
Outlook202620272028
Gold, Moz2.90–3.253.30–3.653.40–3.75
Copper, kt190–220195–225255–285

Q1+Q2 attributable production was 1.515Moz gold and 105kt copper, implying H2 guidance of 1.385–1.735Moz and 85–115kt. Guidance and outlook are management ranges—not realized results or an approved annual forecast.

07

Mine Execution and Cost Curve

Mine execution means grade, recovery, throughput, maintenance and operating continuity. Goldrush lifted Cortez underground tonnes; Loulo-Gounkoto continued its restart ramp. Higher realized metal prices can conceal cost slippage, so production and AISC must be read together. [E1] [E2]

Q1 → Q2 2026 · operating executionGold production719 koz796 koz+11%Gold AISC†1708 $/oz1866 $/oz+9%Copper production49 kt56 kt+14%Copper C1†2.57 $/lb2.47 $/lb-4%Q1 2026Q2 2026† Issuer-defined non-GAAP cost measures. Gold $/oz and copper $/lb are separate unit systems.
Quarter-on-quarter operating indicators. [E1] [E2] [E3]
MechanismQ2 observationWhy it matters
ProductionGold +11% QoQ; copper +14% QoQThroughput and continuity improved
Gold cost$1,866/oz AISC versus $1,708 Q1Cost increased despite higher output
Copper cost$2.47/lb C1 versus $2.57 Q1Unit cash cost improved
Cortez / GoldrushHighest underground tonnes since rampExecution evidence, not standalone valuation

Realized gold price can mask cost slippage. Mine economics require volume, recovery, AISC and sustaining capital in the same review.

08

Partnerships and Optionality

Fourmile, the Newmont agreement and Reko Diq are option-value routes, not automatic revenue revisions. A mine-level NAV requires attributable ownership, reserves/resources, mine lives, production, sustaining and growth capex, tax and royalties for each asset. [E1] [E2]

Issuer growth-project evidence for Lumwana, Fourmile and Pueblo Viejo.
Issuer growth-project evidence for Lumwana, Fourmile and Pueblo Viejo. Source: Barrick Q2 2026 results presentation, p.9 [E3]
RouteCurrent evidenceRequired before value recognition
LumwanaExpansion on budget; first copper target end-Q1 2028Attributable capex, ramp and operating schedule
Fourmile20 rigs; decline planned Q3 2026; PFS target end-2028Resource conversion, ownership and development plan
Pueblo ViejoFlotation PFS; resettlement acceptance 95%Recoveries, capex and revised mine plan
Newmont / NGMAgreement includes option routes and $1.95bn top-upSigned economics and attributable ownership
Reko DiqPacing under reviewProject plan and funding route

Project evidence supports optionality and monitoring. It does not create automatic Q3 revenue or mine-level NAV.

09

Financial Record and Accounting

The latest issuer filing is the protected actual. GAAP and non-GAAP measures stay explicitly separated; consolidated and attributable measures are not blended.

Q2 2026 financial record · US$ millions5,292RevenueGAAP2,545Adjusted EBITDA†Non-GAAP1,217Net earningsGAAP1,704Operating cash flowGAAP141Attributable FCF†Non-GAAP† Issuer-defined non-GAAP. Attributable FCF is not interchangeable with consolidated free cash flow or GAAP cash from operations.
Q2 quarter financial record; each measure retains its consolidated or attributable basis. [E1] [E2] [E3]
MeasureCurrent valueBasis
Revenue$5,292mQ2 quarter · consolidated · US$
Adjusted EBITDA$2,545mQ2 quarter · attributable · issuer non-GAAP · US$
Net earnings$1,217mQ2 quarter · attributable to equity holders · US$
Operating cash flow$1,704mQ2 quarter · consolidated · US$
Attributable free cash flow$141mIssuer non-GAAP · US$
Gold AISC$1,866/ozIssuer non-GAAP; includes sustaining capital

Accounting discipline: adjusted EBITDA, AISC and attributable FCF retain issuer definitions. No stale provider metric replaces the current filing.

10

Forecast Mechanics

The manual Q3 control is a commodity-and-volume bridge, not a completed mine-by-mine annual forecast. It is frozen for reproducibility but remains analyst-review-required; no canonical NTM or annual schedule is presented. Source-backed Q2 anchors and analyst inputs are separated below.

Manual Q3 revenue-to-EPS bridge · frozen for reproducibilityGold revenue$4,778.0m$4,350/oz · +4% volume+Copper revenue$486.8m$6.00/lb+Other revenue$128.0mAnalyst component+Total revenue$5,392.8mFrozen Q3 baseNormalized net margin · analyst input22.50% → $1,213.4m net incomeDiluted shares · analyst control1.666bn → $0.7283 EPSProduction and sales are distinct: the Q2 anchors are 796koz gold produced / 801koz sold and 56kt copper produced / 54kt sold.
Manual Q3 bridge, control abx_to_manual_20260813_q3_v1. Issuer actual anchors: [E1] [E2] [E3] Forward price, volume, margin and share count are analyst controls.
ControlTreatment
Control IDabx_to_manual_20260813_q3_v1
Q2 revenue anchor$5,292m consolidated issuer actual; scenario components are analyst bridge inputs
Gold revenue$4,778.008m; $4,350/oz and +4% volume control
Copper revenue$486.829m; $6.00/lb control
Other revenue$128.000m analyst component
Net income / EPSRevenue × normalized margin ÷ 1.666bn diluted shares
EventsNo causal event adjustment
ApprovalAnalyst review required
11

Q3 Forecast and Scenarios

Q3 downside · base · upside sensitivitiesRevenue$4.746bn$5.393bn$6.040bnNet income$0.789bn$1.213bn$1.638bnDiluted EPS$0.473$0.728$0.983DownsideBaseUpsideFrozen analyst-review-required sensitivities; not confidence intervals, probabilities or consensus ranges.
Frozen Q3 downside, base and upside sensitivities. Revenue = base × 88% / 100% / 112%; net income = revenue × 16.62% / 22.50% / 27.12%; EPS = net income ÷ 1.666bn shares.
ScenarioGold revenueCopper revenueOther revenueNet margin
Downside$4,204.647m$428.410m$112.640m16.62%
Base$4,778.008m$486.829m$128.000m22.50%
Upside$5,351.369m$545.249m$143.360m27.12%

Forecast status: frozen for discussion and analyst-review-required. The ranges are sensitivities, not confidence intervals, probabilities or consensus bands.

12

Cash Flow and Shareholder Returns

Q2 cash conversion was strong at the consolidated level, while attributable FCF was below Q2 2025 and shareholder returns materially exceeded current-quarter attributable FCF. Balance-sheet capacity therefore matters to the distribution decision.

Issuer-disclosed dividends and share repurchases from Q4 2024 through Q2 2026.
Issuer-disclosed dividends and share repurchases from Q4 2024 through Q2 2026. Source: Barrick Q2 2026 results presentation, p.12 [E3]
Q2 cash conversion and distributions · US$ millions1,704Operating cash flow141Attributable FCF†288Dividends1,209Buybacks† Issuer-defined non-GAAP. Dividends and buybacks are not claimed to be funded solely by current-quarter attributable FCF.
Q2 cash and distributions, with accounting bases preserved. [E1] [E2] [E3]
MeasureQ2 2026Interpretation
Operating cash flow$1,704m+28% YoY
Attributable free cash flow$141mVersus $212m Q2 2025
Q2 dividends$288mCash return
Q2 buybacks$1,209mCash return
Total Q2 shareholder returns$1,497mIssuer presentation p12

Barrick reported approximately $1.2bn net cash at quarter-end. That liquidity statement does not turn repurchases into a recurring payout forecast.

13

NAV Valuation Framework

A producing miner should be valued mine by mine. The twin identifies the relevant assets, but it does not contain the reserve, ownership and life-of-mine schedules required to calculate NAV. No price target or rating is issued.

Mine-level NAV evidence gateOwnershipMine / JV %ReservesGrade · recovery · lifeProductionPayable annual outputCostsOpex · AISC · royaltiesCapitalSustaining · growthFiscalTax · country riskEquity bridgeNet cash / debtNAV statusPending inputsNo mine-level DCF, enterprise-to-equity bridge, target price or rating is presented until all gates are evidenced and frozen.
Mine-level NAV gating framework. A missing gate prevents a target price or rating from being displayed.
Required inputWhy it mattersStatus
Asset ownershipAttributable percentage by mine/JVRequired
Reserve and mine lifeOre, grade, recovery and annual scheduleRequired
Costs and capitalSite opex, sustaining and growth capexRequired
Fiscal termsTax, royalty and country riskRequired
Enterprise bridgeNet debt and non-operating assetsRequired
RoleMethodEvidence requirement
PrimaryAsset-level NAV / DCFNeeds reserves, ownership, mine life, costs, capex, taxes and royalties
Cross-checkCommodity-normalized EV / EBITDANeeds verified net debt and comparable multiples
SensitivityGold and copper price matrixMust preserve production-versus-sales and cost semantics
Valuation remains fail-closed.

The report contains operating and forecast sensitivities, but no mine-level NAV, implied return, target price or rating.

14

Risks and Catalysts

Risks and catalysts are routed through an asset, measurable operating evidence and an accounting line before they enter a forecast. Event-window returns are observations, not proof of causality.

Risk and catalyst transmission mapTriggerFinancial routeObservable evidenceModel actionGold priceRevenue / mine marginRealized $/ozUpdate scenarioGrade, recovery, AISCProduction / cash costoz, throughput, $/ozUpdate mine routeContinuity / jurisdictionAttributable ouncesRestart and permit evidenceMonitor or boundProject executionCapex / first productionConstruction gateNo automatic NAVOwnership / partnerAttributable cash flowSigned economic termsRefresh NAV gateAn event enters a forecast only after its asset, timing, accounting line and measurable evidence are identified.
Report-created transmission map using issuer and twin evidence. [E1] [E2] [E3] [E4]
Monitoring gateCurrent statusWhat changes the model
Gold price / AISC$4,417/oz realized; $1,866/oz AISCUpdated realization and mine costs
Loulo-GounkotoRestart rampSustained attributable production
Fourmile / NGMDrilling and agreement routesOwnership, PFS and development schedule
LumwanaFirst copper target end-Q1 2028Capex, construction and commissioning
Reko DiqPacing under reviewApproved project and funding plan
Capital returns$1.497bn Q2Executed buybacks, dividend policy and liquidity
15

Sources, Methods and Disclosures

SEC filings and issuer financial materials are the source of record for current actuals. Market data are supporting observations. Forward scenarios, formulas and valuation sensitivities are analyst calculations.

IDSourcePublished / snapshotLink
E1Barrick Q2 2026 results2026-08-11Open · www.sec.gov
E2Q2 2026 MD&A2026-08-11Open · www.sec.gov
E3Q2 2026 results presentation2026-08-10Open · s25.q4cdn.com
E4Q1 2026 results2026-05-11Open · www.sec.gov
MPABX.TO historical market price2026-08-12Open · finance.yahoo.com

Key limitations

  • The Q3 control is frozen but remains analyst-review-required.
  • No approved annual schedule or valuation assembly was available at the evidence cut.
  • Issuer visuals are credited at point of use; analytical charts and the digital-twin rendering are report-created.
  • Provider actuals that conflict with current issuer definitions are not blended into reported results.
  • This report is information for discussion, not investment advice or an offer to transact.
Research disclosure

Forecasts, scenarios and valuations are uncertain and may differ materially from actual outcomes. Investors should independently assess suitability, liquidity, taxes and risk.