Valuation Glencore plc Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 20:55:49 08/09/2026 +04			5-day change	1st Jan Change
7.265 ^EUR	+3.20%		+5.47%	+57.50%

08:11pm	FTSE 100 slips as Bailey flags inflation risks	AN
05:02pm	Oil Is Back in Charge

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	95,977	-	-
Change	-	27.77%	-13.85%	-26.5%	19.17%	49.74%	-	-
Enterprise Value (EV) ¹	97,884	111,797	103,497	90,192	103,501	132,139	129,087	126,248
Change	-	14.21%	-7.42%	-12.86%	14.76%	27.67%	-2.31%	-2.2%
P/E	13.4x	5x	17.7x	-34x	182x	13.3x	13.5x	13.4x
PBR	1.82x	1.89x	1.69x	1.2x	1.68x	2.35x	2.22x	2.03x
PEG	-	0x	-0.2x	0x	-1x	0x	-8.08x	18.74x
Capitalization / Revenue	0.33x	0.33x	0.34x	0.23x	0.26x	0.3x	0.34x	0.34x
EV / Revenue	0.48x	0.44x	0.48x	0.39x	0.42x	0.41x	0.45x	0.45x
EV / EBITDA	4.59x	3.28x	6.05x	6.28x	7.67x	6.56x	6.31x	6.22x
EV / EBIT	6.75x	4.19x	9.96x	13x	17.3x	9.77x	9.68x	9.75x
EV / FCF	18.7x	11.8x	15.8x	20.3x	-357x	23.4x	15.8x	18.6x
FCF Yield	5.36%	8.48%	6.33%	4.93%	-0.28%	4.27%	6.35%	5.37%
Dividend per Share ²	0.26	0.44	0.13	0.1	0.1	0.2571	0.2649	0.3045
Rate of return	5.12%	6.61%	2.16%	2.26%	1.83%	3.14%	3.24%	3.72%
EPS ²	0.38	1.33	0.34	-0.13	0.03	0.6158	0.6055	0.6098
Distribution rate	68.4%	33.1%	38.2%	-76.9%	333%	41.8%	43.8%	49.9%
Net sales ¹	203,751	255,984	217,829	230,944	247,535	324,792	285,571	282,728
EBITDA ¹	21,323	34,060	17,102	14,358	13,500	20,157	20,466	20,282
EBIT ¹	14,495	26,657	10,392	6,938	5,978	13,528	13,335	12,954
Net income ¹	4,974	17,320	4,280	-1,634	400	7,281	7,165	7,186
Net Debt ¹	31,400	26,854	30,316	36,405	39,405	36,162	33,110	30,271
Reference price ²	5.077	6.656	6.013	4.424	5.472	8.177	8.177	8.177
Nbr of stocks (in thousands)	13,094,998	12,762,238	12,169,709	12,157,132	11,713,994	11,736,770	-	-
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.($)
BHP GROUP LIMITED	17.49x	4.17x	7.48x	3.32%	231B
RIO TINTO PLC	12.19x	3.02x	6.55x	4.82%	177B
GLENCORE PLC	13.28x	0.41x	6.56x	3.14%	95.98B
SAUDI ARABIAN MINING COMPANY (MAADEN)	27.03x	6.71x	17.61x	-.--%	68.38B
ANGLO AMERICAN PLC	54.16x	3.33x	8.19x	1.12%	60.8B
TECK RESOURCES LIMITED	16.04x	3.26x	6.45x	0.56%	33.96B
FRESNILLO PLC	13.88x	4.51x	6.86x	4.18%	30.73B
HINDUSTAN ZINC LIMITED	13.29x	4.77x	8.42x	3.85%	26.34B
LUNDIN MINING CORPORATION	19.83x	4.6x	8.47x	0.31%	21.87B
Average	20.80x	3.86x	8.51x	2.37%	82.93B
Weighted average by Cap.	19.26x	3.58x	8.12x	3.01%