{
  "run": {
    "id": "cmnr14ozq05c5p658crevxril",
    "region": "US",
    "assetId": "cmnr14opu05bnp658ynndvrfu",
    "ticker": "NEM",
    "snapshotId": "cmnr14oyb05bup658kmtot5n1",
    "promptTemplateId": "cmnqt07si0005lm3jzpxuu1ux",
    "createdAt": "2026-04-09T05:21:29.219Z",
    "promptTemplate": {
      "id": "cmnqt07si0005lm3jzpxuu1ux",
      "name": "Oficial 08.apr.2026",
      "version": 1
    },
    "snapshot": {
      "id": "cmnr14oyb05bup658kmtot5n1",
      "assetId": "cmnr14opu05bnp658ynndvrfu",
      "asOf": "2026-04-08T20:00:02.000Z",
      "snapshot": {
        "asOf": "2026-04-08T20:00:02.000Z",
        "quote": {
          "asOf": "2026-04-08T20:00:02.000Z",
          "open": null,
          "price": 118.15,
          "dayLow": 116.51,
          "volume": 7396528,
          "dayHigh": 122,
          "currency": "USD",
          "prevClose": 114.65,
          "week52Low": 44.39,
          "week52High": 134.88
        },
        "fundamentals": {
          "pe": 15.5772230889236,
          "beta": 0.488711076400827,
          "epsTTM": 6.41,
          "fcfTTM": 8634000000,
          "growth": {
            "epsYoy": 1.195205479452055,
            "revenueYoy": 0.2134139813724441
          },
          "sector": "Gold and Silver Ores",
          "margins": {
            "net": 0.2879876796714579,
            "gross": 0.08008213552361396,
            "operating": null
          },
          "website": "http://newmont.com",
          "industry": "Metals",
          "pegRatio": 0.130330920973229,
          "ebitdaTTM": 12064000000,
          "forwardPe": 12.2816728167282,
          "marketCap": 64108664771,
          "totalCash": 7647000000,
          "totalDebt": 5115000000,
          "debtEquity": 0.151031978031712,
          "quickRatio": 1.629551820728291,
          "revenueTTM": 9740000000,
          "companyName": "NEWMONT Corp /DE/",
          "priceToBook": 3.24405440338405,
          "currentRatio": 2.287464985994398,
          "dividendYield": 0.0100331328819631,
          "returnOnAssets": 0.04910628315330614,
          "returnOnEquity": 0.209200696843535,
          "analystOpinions": null,
          "businessSummary": "Newmont Corporation is an American gold mining company based in Denver, Colorado. It is the world's largest gold mining corporation. Incorporated in 1921, it holds ownership of gold mines in the United States, Canada, Mexico, the Dominican Republic, Australia, Ghana, Argentina, Peru, and Suriname. Newmont is also a partial owner of Nevada Gold Mines in Nevada with Barrick Mining being the majority owner and operator. In addition to gold, Newmont mines copper, silver, zinc and lead.",
          "enterpriseValue": 107902100000,
          "analystTargetLow": null,
          "analystTargetHigh": null,
          "analystTargetMean": null,
          "fullTimeEmployees": 17500,
          "sharesOutstanding": 1087874212,
          "enterpriseToEbitda": 8.944139588859416,
          "analystTargetMedian": null,
          "enterpriseToRevenue": 11.07824435318275,
          "operatingCashflowTTM": 10334000000,
          "analystRecommendationKey": null
        }
      },
      "createdAt": "2026-04-09T05:21:29.172Z"
    },
    "results": [
      {
        "id": "cmnr14ozt05ccp6581wt9t0lf",
        "runId": "cmnr14ozq05c5p658crevxril",
        "modelId": "anthropic",
        "status": "SUCCESS",
        "rawOutput": "{\"model\":\"ai-equity-research-v1\",\"as_of\":\"2026-04-08T20:00:02.000Z\",\"ticker\":\"NEM\",\"currency\":\"USD\",\"current_price\":118.15,\"target_price_6m\":126,\"target_price_12m\":133,\"recommendation\":\"BUY\",\"confidence\":0.62,\"thesis_bullets\":[\"World's largest gold miner benefiting from elevated gold prices\",\"FCF yield ~13.5% signals strong shareholder return capacity\",\"Very low PEG ratio of 0.13 implies attractive growth-adjusted valuation\",\"Balance sheet solid with net cash position and low debt-to-equity of 0.15\",\"EPS more than doubled YoY, but sustainability depends on gold prices\"],\"key_drivers\":[{\"driver\":\"Gold price trajectory (primary revenue and margin lever)\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Newcrest integration synergies boosting production scale\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Strong FCF generation enabling deleveraging and buybacks\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Operational cost inflation in mining (labor, energy, equipment)\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Potential gold price mean-reversion from elevated levels\",\"impact\":\"HIGH\",\"direction\":\"NEG\"},{\"driver\":\"Dividend yield modest at ~1%, limiting income appeal\",\"impact\":\"LOW\",\"direction\":\"NEG\"},{\"driver\":\"Copper/silver by-product revenue diversification\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Geopolitical risk across global mine portfolio\",\"impact\":\"MED\",\"direction\":\"NEG\"}],\"risks\":[\"Gold price correction from elevated levels would compress earnings and multiples sharply\",\"Execution risk on post-Newcrest integration and mine optimization\",\"Rising all-in sustaining costs eroding margin expansion\",\"Regulatory and environmental permitting headwinds across jurisdictions\",\"Macro-driven USD strengthening reducing gold attractiveness as safe haven\"],\"assumptions\":{\"revenue_cagr_3y\":0.07,\"ebit_margin_target\":0.34,\"wacc\":0.085,\"terminal_multiple\":8.5},\"scenarios\":{\"bear\":{\"target_price\":95,\"prob\":0.2,\"notes\":\"Gold falls below $2200/oz, margins compress, multiple de-rates to ~7x EV/EBITDA.\"},\"base\":{\"target_price\":133,\"prob\":0.55,\"notes\":\"Gold stable near current levels, FCF sustains, modest multiple expansion on integration benefits.\"},\"bull\":{\"target_price\":160,\"prob\":0.25,\"notes\":\"Gold surges above $2800/oz on macro fears, NEM re-rates toward 11x EV/EBITDA.\"}},\"method_notes\":\"Commodity-cycle valuation: anchored on EV/EBITDA (8.9x current) with forward EPS ~$9.6 implying ~13x fwd P/E at target. Scenario-weighted EV is ~$131, consistent with base. Strong FCF yield (13.5%) and low PEG support BUY, but gold price cyclicality caps confidence at 0.62. Sell-side targets noted but not used as inputs. Not investment advice.\"}",
        "parsedJson": {
          "as_of": "2026-04-08T20:00:02.000Z",
          "model": "ai-equity-research-v1",
          "risks": [
            "Gold price correction from elevated levels would compress earnings and multiples sharply",
            "Execution risk on post-Newcrest integration and mine optimization",
            "Rising all-in sustaining costs eroding margin expansion",
            "Regulatory and environmental permitting headwinds across jurisdictions",
            "Macro-driven USD strengthening reducing gold attractiveness as safe haven"
          ],
          "ticker": "NEM",
          "currency": "USD",
          "scenarios": {
            "base": {
              "prob": 0.55,
              "notes": "Gold stable near current levels, FCF sustains, modest multiple expansion on integration benefits.",
              "target_price": 133
            },
            "bear": {
              "prob": 0.2,
              "notes": "Gold falls below $2200/oz, margins compress, multiple de-rates to ~7x EV/EBITDA.",
              "target_price": 95
            },
            "bull": {
              "prob": 0.25,
              "notes": "Gold surges above $2800/oz on macro fears, NEM re-rates toward 11x EV/EBITDA.",
              "target_price": 160
            }
          },
          "confidence": 0.62,
          "assumptions": {
            "wacc": 0.085,
            "revenue_cagr_3y": 0.07,
            "terminal_multiple": 8.5,
            "ebit_margin_target": 0.34
          },
          "key_drivers": [
            {
              "driver": "Gold price trajectory (primary revenue and margin lever)",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "Newcrest integration synergies boosting production scale",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "Strong FCF generation enabling deleveraging and buybacks",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "Operational cost inflation in mining (labor, energy, equipment)",
              "impact": "MED",
              "direction": "NEG"
            },
            {
              "driver": "Potential gold price mean-reversion from elevated levels",
              "impact": "HIGH",
              "direction": "NEG"
            },
            {
              "driver": "Dividend yield modest at ~1%, limiting income appeal",
              "impact": "LOW",
              "direction": "NEG"
            },
            {
              "driver": "Copper/silver by-product revenue diversification",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Geopolitical risk across global mine portfolio",
              "impact": "MED",
              "direction": "NEG"
            }
          ],
          "method_notes": "Commodity-cycle valuation: anchored on EV/EBITDA (8.9x current) with forward EPS ~$9.6 implying ~13x fwd P/E at target. Scenario-weighted EV is ~$131, consistent with base. Strong FCF yield (13.5%) and low PEG support BUY, but gold price cyclicality caps confidence at 0.62. Sell-side targets noted but not used as inputs. Not investment advice.",
          "current_price": 118.15,
          "recommendation": "BUY",
          "thesis_bullets": [
            "World's largest gold miner benefiting from elevated gold prices",
            "FCF yield ~13.5% signals strong shareholder return capacity",
            "Very low PEG ratio of 0.13 implies attractive growth-adjusted valuation",
            "Balance sheet solid with net cash position and low debt-to-equity of 0.15",
            "EPS more than doubled YoY, but sustainability depends on gold prices"
          ],
          "target_price_6m": 126,
          "target_price_12m": 133
        },
        "errorsJson": {
          "attempts": [],
          "providerMeta": {
            "provider": "anthropic",
            "webSearch": {
              "enabled": false,
              "maxToolCalls": 2,
              "disabledReason": null
            },
            "pauseTurns": 0,
            "stopReason": "end_turn"
          },
          "sanityIssues": []
        },
        "latencyMs": 35797,
        "createdAt": "2026-04-09T05:21:29.219Z",
        "usage": {
          "inputTokens": 3617,
          "outputTokens": 1686,
          "costUsd": 0.060235
        }
      },
      {
        "id": "cmnr14ozt05cfp658fy0wjlj4",
        "runId": "cmnr14ozq05c5p658crevxril",
        "modelId": "deepseek.reasoner",
        "status": "SUCCESS",
        "rawOutput": "{\n  \"model\": \"EquityResearchModel_v1\",\n  \"as_of\": \"2026-04-08T20:00:02.000Z\",\n  \"ticker\": \"NEM\",\n  \"currency\": \"USD\",\n  \"current_price\": 118.15,\n  \"target_price_6m\": 120,\n  \"target_price_12m\": 125,\n  \"recommendation\": \"HOLD\",\n  \"confidence\": 0.65,\n  \"thesis_bullets\": [\n    \"Strong free cash flow supports dividends and growth.\",\n    \"Gold price volatility creates both upside and downside risks.\",\n    \"Operational improvements could enhance profit margins.\",\n    \"Healthy balance sheet with manageable debt levels.\",\n    \"Valuation near fair value with mixed growth outlook.\"\n  ],\n  \"key_drivers\": [\n    {\"driver\": \"Gold Price Movements\", \"impact\": \"HIGH\", \"direction\": \"POS\"},\n    {\"driver\": \"Production Cost Efficiency\", \"impact\": \"MED\", \"direction\": \"POS\"},\n    {\"driver\": \"Operational Performance\", \"impact\": \"HIGH\", \"direction\": \"POS\"},\n    {\"driver\": \"Global Economic Stability\", \"impact\": \"MED\", \"direction\": \"POS\"},\n    {\"driver\": \"Currency Exchange Rates (USD)\", \"impact\": \"LOW\", \"direction\": \"NEG\"},\n    {\"driver\": \"Regulatory Environment\", \"impact\": \"MED\", \"direction\": \"NEG\"},\n    {\"driver\": \"Dividend Sustainability\", \"impact\": \"LOW\", \"direction\": \"POS\"}\n  ],\n  \"risks\": [\"Gold price decline\", \"Operational disruptions\", \"Increased regulatory costs\", \"Adverse currency movements\"],\n  \"assumptions\": {\n    \"revenue_cagr_3y\": 0.05,\n    \"ebit_margin_target\": 0.25,\n    \"wacc\": 0.08,\n    \"terminal_multiple\": 15\n  },\n  \"scenarios\": {\n    \"bear\": {\"target_price\": 100, \"prob\": 0.2, \"notes\": \"Gold price falls and operational costs increase.\"},\n    \"base\": {\"target_price\": 125, \"prob\": 0.6, \"notes\": \"Stable gold price and steady operational execution.\"},\n    \"bull\": {\"target_price\": 150, \"prob\": 0.2, \"notes\": \"Gold price surges and production exceeds targets.\"}\n  },\n  \"method_notes\": \"Valuation based on forward earnings and P/E multiple analysis. HOLD due to near-fair value with 5.8% expected return. Not investment advice.\"\n}",
        "parsedJson": {
          "as_of": "2026-04-08T20:00:02.000Z",
          "model": "EquityResearchModel_v1",
          "risks": [
            "Gold price decline",
            "Operational disruptions",
            "Increased regulatory costs",
            "Adverse currency movements"
          ],
          "ticker": "NEM",
          "currency": "USD",
          "scenarios": {
            "base": {
              "prob": 0.6,
              "notes": "Stable gold price and steady operational execution.",
              "target_price": 125
            },
            "bear": {
              "prob": 0.2,
              "notes": "Gold price falls and operational costs increase.",
              "target_price": 100
            },
            "bull": {
              "prob": 0.2,
              "notes": "Gold price surges and production exceeds targets.",
              "target_price": 150
            }
          },
          "confidence": 0.65,
          "assumptions": {
            "wacc": 0.08,
            "revenue_cagr_3y": 0.05,
            "terminal_multiple": 15,
            "ebit_margin_target": 0.25
          },
          "key_drivers": [
            {
              "driver": "Gold Price Movements",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "Production Cost Efficiency",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Operational Performance",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "Global Economic Stability",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Currency Exchange Rates (USD)",
              "impact": "LOW",
              "direction": "NEG"
            },
            {
              "driver": "Regulatory Environment",
              "impact": "MED",
              "direction": "NEG"
            },
            {
              "driver": "Dividend Sustainability",
              "impact": "LOW",
              "direction": "POS"
            }
          ],
          "method_notes": "Valuation based on forward earnings and P/E multiple analysis. HOLD due to near-fair value with 5.8% expected return. Not investment advice.",
          "current_price": 118.15,
          "recommendation": "HOLD",
          "thesis_bullets": [
            "Strong free cash flow supports dividends and growth.",
            "Gold price volatility creates both upside and downside risks.",
            "Operational improvements could enhance profit margins.",
            "Healthy balance sheet with manageable debt levels.",
            "Valuation near fair value with mixed growth outlook."
          ],
          "target_price_6m": 120,
          "target_price_12m": 125
        },
        "errorsJson": {
          "attempts": [],
          "providerMeta": {
            "endpoint": "https://api.deepseek.com/v1/chat/completions",
            "provider": "deepseek",
            "webSearch": {
              "enabled": false,
              "supported": false
            },
            "responseFormat": "json_object"
          },
          "sanityIssues": []
        },
        "latencyMs": 426,
        "createdAt": "2026-04-09T05:21:29.219Z",
        "usage": {
          "inputTokens": 2131,
          "outputTokens": 4479,
          "costUsd": 0.002478
        }
      },
      {
        "id": "cmnr14ozt05cdp6584rvzqyo0",
        "runId": "cmnr14ozq05c5p658crevxril",
        "modelId": "gemini.3-pro",
        "status": "SUCCESS",
        "rawOutput": "{\n  \"model\": \"Equity Research AI\",\n  \"as_of\": \"2026-04-08T20:00:02.000Z\",\n  \"ticker\": \"NEM\",\n  \"currency\": \"USD\",\n  \"current_price\": 118.15,\n  \"target_price_6m\": 127.5,\n  \"target_price_12m\": 137.0,\n  \"recommendation\": \"BUY\",\n  \"confidence\": 0.72,\n  \"thesis_bullets\": [\n    \"World's largest gold producer with unmatched scale and a diversified global asset portfolio.\",\n    \"Significant synergy realization from Newcrest acquisition improving operational efficiency and cash flow.\",\n    \"Strong balance sheet with low leverage provides flexibility for dividends and buybacks.\",\n    \"Attractive valuation with forward P/E and PEG ratio below historical and peer averages.\",\n    \"Strategic focus on Tier 1 assets ensures long-term production stability and margin protection.\"\n  ],\n  \"key_drivers\": [\n    {\n      \"driver\": \"Spot gold price\",\n      \"impact\": \"HIGH\",\n      \"direction\": \"POS\"\n    },\n    {\n      \"driver\": \"All-in sustaining costs (AISC)\",\n      \"impact\": \"HIGH\",\n      \"direction\": \"NEG\"\n    },\n    {\n      \"driver\": \"Newcrest integration synergies\",\n      \"impact\": \"MED\",\n      \"direction\": \"POS\"\n    },\n    {\n      \"driver\": \"Geopolitical stability in mining jurisdictions\",\n      \"impact\": \"MED\",\n      \"direction\": \"POS\"\n    },\n    {\n      \"driver\": \"US Dollar strength\",\n      \"impact\": \"MED\",\n      \"direction\": \"NEG\"\n    },\n    {\n      \"driver\": \"Copper and byproduct pricing\",\n      \"impact\": \"LOW\",\n      \"direction\": \"POS\"\n    }\n  ],\n  \"risks\": [\n    \"Volatility in global gold and copper commodity prices.\",\n    \"Operational disruptions or labor strikes at major mine sites.\",\n    \"Regulatory changes or tax increases in host countries.\",\n    \"Persistent inflationary pressure on energy and labor costs.\"\n  ],\n  \"assumptions\": {\n    \"revenue_cagr_3y\": 0.085,\n    \"ebit_margin_target\": 0.32,\n    \"wacc\": 0.078,\n    \"terminal_multiple\": 14.0\n  },\n  \"scenarios\": {\n    \"bear\": {\n      \"target_price\": 95.0,\n      \"prob\": 0.2,\n      \"notes\": \"Reflects a sharp gold price correction and operational cost overruns.\"\n    },\n    \"base\": {\n      \"target_price\": 137.0,\n      \"prob\": 0.55,\n      \"notes\": \"Assumes steady gold prices and successful capture of Newcrest synergies.\"\n    },\n    \"bull\": {\n      \"target_price\": 165.0,\n      \"prob\": 0.25,\n      \"notes\": \"Driven by a gold rally above $2,500/oz and significant margin expansion.\"\n    }\n  },\n  \"method_notes\": \"Valuation derived from a blend of forward P/E multiples and DCF analysis. BUY rating reflects ~16% upside driven by Newcrest synergies and robust FCF generation. Not investment advice.\"\n}",
        "parsedJson": {
          "as_of": "2026-04-08T20:00:02.000Z",
          "model": "Equity Research AI",
          "risks": [
            "Volatility in global gold and copper commodity prices.",
            "Operational disruptions or labor strikes at major mine sites.",
            "Regulatory changes or tax increases in host countries.",
            "Persistent inflationary pressure on energy and labor costs."
          ],
          "ticker": "NEM",
          "currency": "USD",
          "scenarios": {
            "base": {
              "prob": 0.55,
              "notes": "Assumes steady gold prices and successful capture of Newcrest synergies.",
              "target_price": 137
            },
            "bear": {
              "prob": 0.2,
              "notes": "Reflects a sharp gold price correction and operational cost overruns.",
              "target_price": 95
            },
            "bull": {
              "prob": 0.25,
              "notes": "Driven by a gold rally above $2,500/oz and significant margin expansion.",
              "target_price": 165
            }
          },
          "confidence": 0.72,
          "assumptions": {
            "wacc": 0.078,
            "revenue_cagr_3y": 0.085,
            "terminal_multiple": 14,
            "ebit_margin_target": 0.32
          },
          "key_drivers": [
            {
              "driver": "Spot gold price",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "All-in sustaining costs (AISC)",
              "impact": "HIGH",
              "direction": "NEG"
            },
            {
              "driver": "Newcrest integration synergies",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Geopolitical stability in mining jurisdictions",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "US Dollar strength",
              "impact": "MED",
              "direction": "NEG"
            },
            {
              "driver": "Copper and byproduct pricing",
              "impact": "LOW",
              "direction": "POS"
            }
          ],
          "method_notes": "Valuation derived from a blend of forward P/E multiples and DCF analysis. BUY rating reflects ~16% upside driven by Newcrest synergies and robust FCF generation. Not investment advice.",
          "current_price": 118.15,
          "recommendation": "BUY",
          "thesis_bullets": [
            "World's largest gold producer with unmatched scale and a diversified global asset portfolio.",
            "Significant synergy realization from Newcrest acquisition improving operational efficiency and cash flow.",
            "Strong balance sheet with low leverage provides flexibility for dividends and buybacks.",
            "Attractive valuation with forward P/E and PEG ratio below historical and peer averages.",
            "Strategic focus on Tier 1 assets ensures long-term production stability and margin protection."
          ],
          "target_price_6m": 127.5,
          "target_price_12m": 137
        },
        "errorsJson": {
          "attempts": [],
          "providerMeta": {
            "model": "gemini-3-flash-preview",
            "provider": "gemini",
            "webSearch": {
              "used": false,
              "allowed": false,
              "enabled": false,
              "requested": false,
              "disabledReason": null
            }
          },
          "sanityIssues": []
        },
        "latencyMs": 15577,
        "createdAt": "2026-04-09T05:21:29.219Z",
        "usage": {
          "inputTokens": 2485,
          "outputTokens": 799,
          "costUsd": 0.014558
        }
      },
      {
        "id": "cmnr14ozt05cbp658xeatqenc",
        "runId": "cmnr14ozq05c5p658crevxril",
        "modelId": "openai.gpt-5.4",
        "status": "SUCCESS",
        "rawOutput": "{\"model\":\"OpenAI o3\",\"as_of\":\"2026-04-08T20:00:02.000Z\",\"ticker\":\"NEM\",\"currency\":\"USD\",\"current_price\":118.15,\"target_price_6m\":122.5,\"target_price_12m\":124,\"recommendation\":\"HOLD\",\"confidence\":0.59,\"thesis_bullets\":[\"Net cash-leaning balance sheet supports capex, dividends, and downside resilience.\",\"Forward P/E near 12x looks reasonable versus quality and cash generation.\",\"Gold price strength underpins earnings, but cyclicality limits multiple expansion.\",\"Operational execution and reserve replacement remain critical for sustaining recent momentum.\",\"Mixed inputs and snapshot metric anomalies justify a neutral valuation stance.\"],\"key_drivers\":[{\"driver\":\"Gold price realization\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"AISC inflation\",\"impact\":\"HIGH\",\"direction\":\"NEG\"},{\"driver\":\"Production volumes\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Nevada JV performance\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Reserve replacement\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"FX and diesel costs\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Balance sheet liquidity\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Permitting and tax changes\",\"impact\":\"LOW\",\"direction\":\"NEG\"}],\"risks\":[\"Gold price correction\",\"Cost inflation or outages\",\"Reserve depletion/project delays\",\"Geopolitical or tax changes\",\"ESG or permitting incidents\"],\"assumptions\":{\"revenue_cagr_3y\":0.05,\"ebit_margin_target\":0.3,\"wacc\":0.09,\"terminal_multiple\":8.5},\"scenarios\":{\"bear\":{\"target_price\":102,\"prob\":0.25,\"notes\":\"Gold weakens and costs stay elevated, compressing cash flow and multiples.\"},\"base\":{\"target_price\":124,\"prob\":0.5,\"notes\":\"Gold stays supportive, volumes are steady, and valuation remains near current levels.\"},\"bull\":{\"target_price\":145,\"prob\":0.25,\"notes\":\"Higher gold prices and solid execution drive stronger free cash flow and rerating.\"}},\"method_notes\":\"Blended cycle-normalized earnings and EV/EBITDA anchored on snapshot fields; no sell-side targets used. Snapshot anomaly (EBITDA > revenue) reduced confidence, so modest 12M upside maps to HOLD. not investment advice\"}",
        "parsedJson": {
          "as_of": "2026-04-08T20:00:02.000Z",
          "model": "OpenAI o3",
          "risks": [
            "Gold price correction",
            "Cost inflation or outages",
            "Reserve depletion/project delays",
            "Geopolitical or tax changes",
            "ESG or permitting incidents"
          ],
          "ticker": "NEM",
          "currency": "USD",
          "scenarios": {
            "base": {
              "prob": 0.5,
              "notes": "Gold stays supportive, volumes are steady, and valuation remains near current levels.",
              "target_price": 124
            },
            "bear": {
              "prob": 0.25,
              "notes": "Gold weakens and costs stay elevated, compressing cash flow and multiples.",
              "target_price": 102
            },
            "bull": {
              "prob": 0.25,
              "notes": "Higher gold prices and solid execution drive stronger free cash flow and rerating.",
              "target_price": 145
            }
          },
          "confidence": 0.59,
          "assumptions": {
            "wacc": 0.09,
            "revenue_cagr_3y": 0.05,
            "terminal_multiple": 8.5,
            "ebit_margin_target": 0.3
          },
          "key_drivers": [
            {
              "driver": "Gold price realization",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "AISC inflation",
              "impact": "HIGH",
              "direction": "NEG"
            },
            {
              "driver": "Production volumes",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Nevada JV performance",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Reserve replacement",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "FX and diesel costs",
              "impact": "MED",
              "direction": "NEG"
            },
            {
              "driver": "Balance sheet liquidity",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "Permitting and tax changes",
              "impact": "LOW",
              "direction": "NEG"
            }
          ],
          "method_notes": "Blended cycle-normalized earnings and EV/EBITDA anchored on snapshot fields; no sell-side targets used. Snapshot anomaly (EBITDA > revenue) reduced confidence, so modest 12M upside maps to HOLD. not investment advice",
          "current_price": 118.15,
          "recommendation": "HOLD",
          "thesis_bullets": [
            "Net cash-leaning balance sheet supports capex, dividends, and downside resilience.",
            "Forward P/E near 12x looks reasonable versus quality and cash generation.",
            "Gold price strength underpins earnings, but cyclicality limits multiple expansion.",
            "Operational execution and reserve replacement remain critical for sustaining recent momentum.",
            "Mixed inputs and snapshot metric anomalies justify a neutral valuation stance."
          ],
          "target_price_6m": 122.5,
          "target_price_12m": 124
        },
        "errorsJson": {
          "attempts": [],
          "providerMeta": {
            "provider": "openai",
            "webSearch": {
              "used": false,
              "enabled": false,
              "sources": [],
              "maxToolCalls": 2
            },
            "responseId": "resp_0f27eabbd57ededd0069d75bb6990881978765abad706f1fc1",
            "reasoningEffort": "medium",
            "structuredOutputs": {
              "used": true,
              "requested": true,
              "disabledReason": null
            }
          },
          "sanityIssues": []
        },
        "latencyMs": 38627,
        "createdAt": "2026-04-09T05:21:29.219Z",
        "usage": {
          "inputTokens": 2401,
          "outputTokens": 2381,
          "costUsd": 0.037536
        }
      },
      {
        "id": "cmnr14ozt05cep658enps364w",
        "runId": "cmnr14ozq05c5p658crevxril",
        "modelId": "xai.grok-4.20-reasoning",
        "status": "SUCCESS",
        "rawOutput": "{\n  \"model\": \"AI Equity Research Model\",\n  \"as_of\": \"2026-04-08T20:00:02.000Z\",\n  \"ticker\": \"NEM\",\n  \"currency\": \"USD\",\n  \"current_price\": 118.15,\n  \"target_price_6m\": 125,\n  \"target_price_12m\": 135,\n  \"recommendation\": \"BUY\",\n  \"confidence\": 0.62,\n  \"thesis_bullets\": [\n    \"Record gold prices boost 21% YoY revenue and EPS growth\",\n    \"Strong FCF and low leverage enable dividends and investments\",\n    \"Forward P/E attractive given scale as largest gold miner\",\n    \"Bull case hinges on persistent macro uncertainty favoring gold\",\n    \"Bear risks include gold price mean reversion and cost inflation\"\n  ],\n  \"key_drivers\": [\n    {\n      \"driver\": \"Gold prices\",\n      \"impact\": \"HIGH\",\n      \"direction\": \"POS\"\n    },\n    {\n      \"driver\": \"All-in sustaining costs\",\n      \"impact\": \"HIGH\",\n      \"direction\": \"NEG\"\n    },\n    {\n      \"driver\": \"Global macroeconomic uncertainty\",\n      \"impact\": \"HIGH\",\n      \"direction\": \"POS\"\n    },\n    {\n      \"driver\": \"Production output growth\",\n      \"impact\": \"MED\",\n      \"direction\": \"POS\"\n    },\n    {\n      \"driver\": \"USD currency strength\",\n      \"impact\": \"MED\",\n      \"direction\": \"NEG\"\n    },\n    {\n      \"driver\": \"Regulatory and permitting risks\",\n      \"impact\": \"MED\",\n      \"direction\": \"NEG\"\n    },\n    {\n      \"driver\": \"Exploration and reserve replacement\",\n      \"impact\": \"LOW\",\n      \"direction\": \"POS\"\n    }\n  ],\n  \"risks\": [\n    \"Gold price volatility and potential correction\",\n    \"Rising input costs and inflation\",\n    \"Geopolitical issues in operating countries\",\n    \"Environmental regulations and liabilities\",\n    \"Execution risk on development projects\"\n  ],\n  \"assumptions\": {\n    \"revenue_cagr_3y\": 0.05,\n    \"ebit_margin_target\": 0.32,\n    \"wacc\": 0.08,\n    \"terminal_multiple\": 9\n  },\n  \"scenarios\": {\n    \"bear\": {\n      \"target_price\": 90,\n      \"prob\": 0.3,\n      \"notes\": \"Gold prices fall sharply amid economic stabilization.\"\n    },\n    \"base\": {\n      \"target_price\": 135,\n      \"prob\": 0.5,\n      \"notes\": \"Gold prices remain elevated with steady production growth.\"\n    },\n    \"bull\": {\n      \"target_price\": 175,\n      \"prob\": 0.2,\n      \"notes\": \"Sustained geopolitical tensions drive gold to new highs.\"\n    }\n  },\n  \"method_notes\": \"DCF with 5% rev CAGR, 32% EBIT margin, 8% WACC and 9x terminal. 14% expected 12M return supports BUY despite volatility. Not investment advice.\"\n}",
        "parsedJson": {
          "as_of": "2026-04-08T20:00:02.000Z",
          "model": "AI Equity Research Model",
          "risks": [
            "Gold price volatility and potential correction",
            "Rising input costs and inflation",
            "Geopolitical issues in operating countries",
            "Environmental regulations and liabilities",
            "Execution risk on development projects"
          ],
          "ticker": "NEM",
          "currency": "USD",
          "scenarios": {
            "base": {
              "prob": 0.5,
              "notes": "Gold prices remain elevated with steady production growth.",
              "target_price": 135
            },
            "bear": {
              "prob": 0.3,
              "notes": "Gold prices fall sharply amid economic stabilization.",
              "target_price": 90
            },
            "bull": {
              "prob": 0.2,
              "notes": "Sustained geopolitical tensions drive gold to new highs.",
              "target_price": 175
            }
          },
          "confidence": 0.62,
          "assumptions": {
            "wacc": 0.08,
            "revenue_cagr_3y": 0.05,
            "terminal_multiple": 9,
            "ebit_margin_target": 0.32
          },
          "key_drivers": [
            {
              "driver": "Gold prices",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "All-in sustaining costs",
              "impact": "HIGH",
              "direction": "NEG"
            },
            {
              "driver": "Global macroeconomic uncertainty",
              "impact": "HIGH",
              "direction": "POS"
            },
            {
              "driver": "Production output growth",
              "impact": "MED",
              "direction": "POS"
            },
            {
              "driver": "USD currency strength",
              "impact": "MED",
              "direction": "NEG"
            },
            {
              "driver": "Regulatory and permitting risks",
              "impact": "MED",
              "direction": "NEG"
            },
            {
              "driver": "Exploration and reserve replacement",
              "impact": "LOW",
              "direction": "POS"
            }
          ],
          "method_notes": "DCF with 5% rev CAGR, 32% EBIT margin, 8% WACC and 9x terminal. 14% expected 12M return supports BUY despite volatility. Not investment advice.",
          "current_price": 118.15,
          "recommendation": "BUY",
          "thesis_bullets": [
            "Record gold prices boost 21% YoY revenue and EPS growth",
            "Strong FCF and low leverage enable dividends and investments",
            "Forward P/E attractive given scale as largest gold miner",
            "Bull case hinges on persistent macro uncertainty favoring gold",
            "Bear risks include gold price mean reversion and cost inflation"
          ],
          "target_price_6m": 125,
          "target_price_12m": 135
        },
        "errorsJson": {
          "attempts": [],
          "providerMeta": {
            "provider": "xai",
            "webSearch": {
              "used": false,
              "enabled": false,
              "sources": [],
              "maxToolCalls": 2
            },
            "responseId": "a92b5a5f-9445-9821-9e21-65cef50e966c",
            "usedFallbackChatCompletions": false
          },
          "sanityIssues": []
        },
        "latencyMs": 26528,
        "createdAt": "2026-04-09T05:21:29.219Z",
        "usage": {
          "inputTokens": 2741,
          "outputTokens": 4057,
          "costUsd": 0.069078
        }
      }
    ]
  }
}