Valuation BHP Group Limited

Equities

Delayed Australian S.E. Other stock markets 10:41:55 09/12/2025 am IST			5-day change	1st Jan Change
44.30 ^AUD	-0.38%		+5.28%	+12.01%

10/12	Teck Resources shareholders approve merger with Anglo American	RE
09/12	BHP to Sell Stake in Western Australia Power Infrastructure to BlackRock Unit in $2 Billion Deal	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,69,397	1,43,842	1,51,647	1,44,369	1,22,299	1,49,648	-	-
Change	-	-15.09%	5.43%	-4.8%	-15.29%	22.36%	-	-
Enterprise Value (EV) ¹	1,74,904	1,44,175	1,62,813	1,53,489	1,35,223	1,64,502	1,65,302	1,64,557
Change	-	-17.57%	12.93%	-5.73%	-11.9%	21.65%	0.49%	-0.45%
P/E ratio	16.3x	4.66x	11.8x	18.3x	13.6x	12.7x	12.7x	13x
PBR	3.59x	3.2x	3.41x	3.22x	2.57x	2.87x	2.63x	2.41x
PEG	-	0x	-0.2x	-0.5x	1x	0.4x	-455x	-4.59x
Capitalization / Revenue	2.79x	2.21x	2.82x	2.59x	2.39x	2.87x	2.96x	2.91x
EV / Revenue	2.88x	2.21x	3.03x	2.76x	2.64x	3.15x	3.27x	3.2x
EV / EBITDA	4.68x	3.55x	5.82x	5.29x	5.2x	5.81x	6.08x	6.1x
EV / EBIT	5.77x	4.19x	7.13x	6.5x	6.68x	7.35x	7.85x	8.06x
EV / FCF	8.7x	5.72x	13.6x	13x	14.5x	18.8x	18.9x	16.6x
FCF Yield	11.5%	17.5%	7.35%	7.72%	6.87%	5.33%	5.29%	6.02%
Dividend per Share ²	3.01	3.25	1.7	1.46	1.1	1.218	1.161	1.06
Rate of return	8.27%	11.4%	5.68%	5.13%	4.57%	4.13%	3.94%	3.6%
EPS ²	2.235	6.093	2.547	1.555	1.774	2.329	2.328	2.262
Distribution rate	135%	53.3%	66.7%	93.9%	62%	52.3%	49.9%	46.8%
Net sales ¹	60,817	65,098	53,817	55,658	51,262	52,146	50,487	51,346
EBITDA ¹	37,379	40,634	27,956	29,016	26,000	28,298	27,168	26,964
EBIT ¹	30,291	34,400	22,820	23,631	20,240	22,377	21,048	20,418
Net income ¹	11,304	30,900	12,921	7,897	9,019	11,424	11,066	11,092
Net Debt ¹	5,507	333	11,166	9,120	12,924	14,853	15,653	14,909
Reference price ²	36.41	28.42	29.94	28.48	24.09	29.47	29.47	29.47
Nbr of stocks (in thousands)	50,57,690	50,61,151	50,64,466	50,69,816	50,75,992	50,77,908	-	-
Announcement Date	17/08/21	15/08/22	21/08/23	26/08/24	18/08/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BHP GROUP LIMITED	12.64x	3.15x	5.81x	4.14%	15TCr
RIO TINTO PLC	11.95x	2.53x	5.9x	5.09%	13TCr
GRUPO MÉXICO, S.A.B. DE C.V.	16.04x	4x	7.47x	3.23%	7.15TCr
SAUDI ARABIAN MINING COMPANY (MA'ADEN)	29.23x	6.71x	16.34x	-.--%	6.17TCr
GLENCORE PLC	50.91x	0.41x	7.28x	2.01%	5.92TCr
ANGLO AMERICAN PLC	-55.13x	2.7x	8.15x	0.67%	4.21TCr
FRESNILLO PLC	24.81x	5.88x	10.09x	2.45%	2.64TCr
HINDUSTAN ZINC LIMITED	17.77x	5.56x	10.59x	4.39%	2.3TCr
VEDANTA LIMITED	11.33x	1.63x	5.29x	6.64%	2.21TCr
TECK RESOURCES LIMITED	41.85x	3.27x	8.88x	0.82%	2.17TCr
Average	16.14x	3.58x	8.58x	2.94%	6.02TCr
Weighted average by Cap.	15.36x	3.35x	7.87x	3.26%