Valuation Antofagasta plc

Equities

Market Closed - London S.E. Other stock markets 09:05:16 20/05/2026 pm IST			5-day change	1st Jan Change
3,822.00 ^GBX	+4.74%		-11.10%	+16.56%

20/05	M&S in fashion as stocks climb on new peace hope	AN
20/05	EU-US trade optimism; UK rate jitters soothed	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	17,868	18,358	21,090	19,624	43,508	50,662	-	-
Change	-	2.75%	14.88%	-6.95%	121.71%	16.44%	-	-
Enterprise Value (EV) ¹	17,327	19,244	22,250	21,253	46,257	53,850	53,440	52,067
Change	-	11.06%	15.62%	-4.48%	117.65%	16.42%	-0.76%	-2.57%
P/E ratio	13.8x	12x	25.3x	23.7x	32.7x	30.4x	30x	23.9x
PBR	2.14x	2.13x	2.36x	2.07x	4.2x	4.56x	4.22x	3.83x
PEG	-	0.6x	-0.6x	-33.46x	0.5x	1.2x	25.08x	0.9x
Capitalization / Revenue	2.39x	3.13x	3.33x	2.97x	5.05x	5.14x	4.87x	4.24x
EV / Revenue	2.32x	3.28x	3.52x	3.21x	5.37x	5.46x	5.14x	4.35x
EV / EBITDA	3.58x	6.57x	7.21x	6.2x	8.89x	8.37x	7.94x	6.65x
EV / EBIT	4.76x	11.4x	12.6x	13x	13.7x	11.7x	11.6x	9.42x
EV / FCF	9.16x	-8,367x	109x	-159x	-75.5x	51.5x	24.4x	14.7x
FCF Yield	10.9%	-0.01%	0.92%	-0.63%	-1.32%	1.94%	4.1%	6.8%
Dividend per Share ²	1.425	0.597	0.36	0.314	0.646	0.7508	0.7585	0.9925
Rate of return	7.86%	3.21%	1.68%	1.58%	1.46%	1.46%	1.48%	1.93%
EPS ²	1.309	1.555	0.847	0.841	1.348	1.692	1.712	2.154
Distribution rate	109%	38.4%	42.5%	37.3%	47.9%	44.4%	44.3%	46.1%
Net sales ¹	7,470	5,862	6,324	6,613	8,620	9,856	10,405	11,960
EBITDA ¹	4,836	2,930	3,087	3,427	5,202	6,437	6,733	7,835
EBIT ¹	3,639	1,682	1,769	1,637	3,374	4,601	4,611	5,525
Net income ¹	1,290	1,533	835.1	829.4	1,329	1,644	1,688	2,134
Net Debt ¹	-540.5	885.8	1,160	1,629	2,750	3,188	2,778	1,405
Reference price ²	18.12	18.62	21.39	19.91	44.13	51.39	51.39	51.39
Nbr of stocks (in thousands)	9,85,857	9,85,857	9,85,857	9,85,857	9,85,857	9,85,857	-	-
Announcement Date	22/02/22	21/02/23	20/02/24	18/02/25	17/02/26	-	-	-

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.($)
ANTOFAGASTA PLC	28.89x	5.21x	7.98x	1.54%	5.07TCr
FIRST QUANTUM MINERALS LTD.	57.61x	4.09x	11.56x	0.06%	2.14TCr
KGHM POLSKA MIEDZ	6.81x	1.36x	3.83x	0.91%	1.79TCr
PT AMMAN MINERAL INTERNASIONAL TBK	12.69x	4.09x	9.14x	-.--%	1.22TCr
HUDBAY MINERALS INC.	13.35x	3.09x	5.61x	0.1%	972.57Cr
CAPSTONE COPPER CORP.	15.9x	2.76x	5.74x	-.--%	705.82Cr
SANDFIRE RESOURCES LIMITED	19.53x	3.72x	7.24x	1.21%	593.71Cr
ERO COPPER CORP.	6.29x	2.48x	4.35x	-.--%	280.89Cr
Average	20.13x	3.35x	6.93x	0.48%	1.6TCr
Weighted average by Cap.	26.24x	3.95x	7.69x	0.81%