Valuation Glencore plc

Stocks

Real-time Estimate Cboe Europe Other stock markets 14:53:00 21/07/2026 +04			5-day change	1st Jan Change
525.50 ^GBX	+2.66%		-0.74%	+29.46%

07-20	USA Rare Earth CEO Humpton to retire, Serra Verde's Moraitis to succeed	RE
07-17	Kazakhstan's January-June copper output drops 4.5% year-on-year	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	66,484	84,943	73,181	53,787	64,096	80,483	-	-
Change	-	27.77%	-13.85%	-26.5%	19.17%	25.57%	-	-
Enterprise Value (EV) ¹	97,884	111,797	103,497	90,192	103,501	116,368	113,996	112,796
Change	-	14.21%	-7.42%	-12.86%	14.76%	12.43%	-2.04%	-1.05%
P/E	13.4x	5x	17.7x	-34x	182x	12.2x	11x	11.2x
PBR	1.82x	1.89x	1.69x	1.2x	1.68x	1.97x	1.84x	1.7x
PEG	-	0x	-0.2x	0x	-1x	0x	1x	-6.05x
Capitalization / Revenue	0.33x	0.33x	0.34x	0.23x	0.26x	0.28x	0.29x	0.29x
EV / Revenue	0.48x	0.44x	0.48x	0.39x	0.42x	0.41x	0.41x	0.41x
EV / EBITDA	4.59x	3.28x	6.05x	6.28x	7.67x	5.85x	5.49x	5.48x
EV / EBIT	6.75x	4.19x	9.96x	13x	17.3x	8.8x	8.46x	8.56x
EV / FCF	18.7x	11.8x	15.8x	20.3x	-357x	18.4x	19.2x	18.2x
FCF Yield	5.36%	8.48%	6.33%	4.93%	-0.28%	5.44%	5.2%	5.5%
Dividend per Share ²	0.26	0.44	0.13	0.1	0.1	0.2267	0.2968	0.3168
Rate of return	5.12%	6.61%	2.16%	2.26%	1.83%	3.3%	4.32%	4.61%
EPS ²	0.38	1.33	0.34	-0.13	0.03	0.5618	0.6247	0.6132
Distribution rate	68.4%	33.1%	38.2%	-76.9%	333%	40.3%	47.5%	51.7%
Net sales ¹	203,751	255,984	217,829	230,944	247,535	285,605	277,007	277,155
EBITDA ¹	21,323	34,060	17,102	14,358	13,500	19,891	20,747	20,591
EBIT ¹	14,495	26,657	10,392	6,938	5,978	13,224	13,478	13,182
Net income ¹	4,974	17,320	4,280	-1,634	400	6,454	7,353	7,103
Net Debt ¹	31,400	26,854	30,316	36,405	39,405	35,885	33,513	32,313
Reference price ²	5.077	6.656	6.013	4.424	5.472	6.870	6.870	6.870
Nbr of stocks (in thousands)	13,094,998	12,762,238	12,169,709	12,157,132	11,713,994	11,715,401	-	-
Announcement Date	15/02/22	15/02/23	21/02/24	19/02/25	18/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
GLENCORE PLC	12.23x	0.41x	5.85x	3.3%	80.48B
BHP GROUP LIMITED	18.69x	3.7x	6.61x	3.83%	205B
RIO TINTO PLC	10.87x	2.64x	5.65x	5.44%	153B
GRUPO MÉXICO, S.A.B. DE C.V.	13.51x	3.96x	6.58x	3.46%	89.55B
SAUDI ARABIAN MINING COMPANY (MAADEN)	22.63x	6.08x	14.11x	-.--%	58.92B
ANGLO AMERICAN PLC	26.89x	2.69x	6.96x	1.4%	48.39B
TECK RESOURCES LIMITED	14.26x	2.71x	5.61x	0.71%	26.69B
FRESNILLO PLC	10.48x	3.53x	5.25x	5.37%	24.3B
HINDUSTAN ZINC LIMITED	12.46x	4.39x	7.71x	4.4%	22.9B
LUNDIN MINING CORPORATION	17.03x	4.33x	7.8x	0.33%	20.74B
Average	15.90x	3.44x	7.21x	2.82%	72.93B
Weighted average by Cap.	15.89x	3.27x	6.94x	3.45%