Valuation Glencore plc

Stocks

Real-time Estimate Cboe Europe Other stock markets 14:12:56 25/06/2026 +04			5-day change	1st Jan Change
519.75 ^GBX	-0.37%		-8.36%	+27.59%

01:49pm	Copper miners cave in, but the rest seem collateral damage
10:18am	Strikes, soaring costs and M&A await BHP's new CEO Craig	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	80,473	-	-
Change	-	27.77%	-13.85%	-26.5%	19.17%	25.55%	-	-
Enterprise Value (EV) ¹	97,884	111,797	103,497	90,192	103,501	113,506	109,502	106,458
Change	-	14.21%	-7.42%	-12.86%	14.76%	9.67%	-3.53%	-2.78%
P/E	13.4x	5x	17.7x	-34x	182x	11.7x	11.7x	11.8x
PBR	1.82x	1.89x	1.69x	1.2x	1.68x	1.92x	1.78x	1.68x
PEG	-	0x	-0.2x	0x	-1x	0x	-54.42x	-18.7x
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	0.39x	0.4x	0.39x
EV / EBITDA	4.59x	3.28x	6.05x	6.28x	7.67x	5.54x	5.3x	5.21x
EV / EBIT	6.75x	4.19x	9.96x	13x	17.3x	8.49x	8.35x	8.25x
EV / FCF	18.7x	11.8x	15.8x	20.3x	-357x	18.5x	19.1x	16.9x
FCF Yield	5.36%	8.48%	6.33%	4.93%	-0.28%	5.4%	5.25%	5.93%
Dividend per Share ²	0.26	0.44	0.13	0.1	0.1	0.2006	0.2136	0.243
Rate of return	5.12%	6.61%	2.16%	2.26%	1.83%	2.92%	3.11%	3.54%
EPS ²	0.38	1.33	0.34	-0.13	0.03	0.5861	0.5848	0.5811
Distribution rate	68.4%	33.1%	38.2%	-76.9%	333%	34.2%	36.5%	41.8%
Net sales ¹	203,751	255,984	217,829	230,944	247,535	289,729	275,670	274,168
EBITDA ¹	21,323	34,060	17,102	14,358	13,500	20,506	20,657	20,443
EBIT ¹	14,495	26,657	10,392	6,938	5,978	13,370	13,110	12,904
Net income ¹	4,974	17,320	4,280	-1,634	400	6,795	6,777	6,721
Net Debt ¹	31,400	26,854	30,316	36,405	39,405	33,033	29,029	25,985
Reference price ²	5.077	6.656	6.013	4.424	5.472	6.869	6.869	6.869
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	11.72x	0.39x	5.54x	2.92%	80.47B
BHP GROUP LIMITED	16.15x	3.79x	6.75x	3.68%	209B
RIO TINTO PLC	11.06x	2.75x	5.93x	5.31%	163B
GRUPO MÉXICO, S.A.B. DE C.V.	13.33x	3.88x	6.52x	3.8%	87.11B
SAUDI ARABIAN MINING COMPANY (MAADEN)	22.22x	6.41x	14.56x	0.05%	63.74B
ANGLO AMERICAN PLC	25.53x	2.81x	7.13x	1.44%	50.96B
TECK RESOURCES LIMITED	16.02x	3.04x	6.49x	0.65%	28.26B
FRESNILLO PLC	10.54x	3.73x	5.41x	5.02%	26.9B
HINDUSTAN ZINC LIMITED	13.08x	4.64x	8.14x	4.51%	24.28B
LUNDIN MINING CORPORATION	17.84x	4.13x	7.5x	0.34%	19.75B
Average	15.75x	3.56x	7.40x	2.77%	75.29B
Weighted average by Cap.	15.14x	3.38x	7.11x	3.38%