Valuation Glencore plc Mexican S.E.

Stocks

End-of-day quote Mexican S.E. 17/07/2026			5-day change	1st Jan Change
120.66 ^MXN	-11.77%		-.--%	+46.84%

02/10	G-7 Agrees to Release 100 Million Barrels of -2-	DJ
02/10	G-7 Agrees to Release 100 Million Barrels of Diesel and Crude -- Commodities Roundup	DJ

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	87,174	-	-
Change	-	27.77%	-13.85%	-26.5%	19.17%	36.01%	-	-
Enterprise Value (EV) ¹	97,884	1,11,797	1,03,497	90,192	1,03,501	1,23,412	1,20,284	1,17,005
Change	-	14.21%	-7.42%	-12.86%	14.76%	19.24%	-2.53%	-2.73%
P/E	13.4x	5x	17.7x	-34x	182x	11.8x	12x	11.9x
PBR	1.82x	1.89x	1.69x	1.2x	1.68x	2.13x	2.01x	1.84x
PEG	-	0x	-0.2x	0x	-1x	0x	-5.53x	11.8x
Capitalization / Revenue	0.33x	0.33x	0.34x	0.23x	0.26x	0.27x	0.3x	0.31x
EV / Revenue	0.48x	0.44x	0.48x	0.39x	0.42x	0.38x	0.42x	0.41x
EV / EBITDA	4.59x	3.28x	6.05x	6.28x	7.67x	6.03x	5.75x	5.63x
EV / EBIT	6.75x	4.19x	9.96x	13x	17.3x	9.01x	8.99x	9.14x
EV / FCF	18.7x	11.8x	15.8x	20.3x	-357x	20.6x	14.7x	17.1x
FCF Yield	5.36%	8.48%	6.33%	4.93%	-0.28%	4.85%	6.81%	5.84%
Dividend per Share ²	0.26	0.44	0.13	0.1	0.1	0.2549	0.2539	0.2703
Rate of return	5.12%	6.61%	2.16%	2.26%	1.83%	3.43%	3.42%	3.64%
EPS ²	0.38	1.33	0.34	-0.13	0.03	0.6303	0.6166	0.6228
Distribution rate	68.4%	33.1%	38.2%	-76.9%	333%	40.4%	41.2%	43.4%
Net sales ¹	2,03,751	2,55,984	2,17,829	2,30,944	2,47,535	3,27,706	2,88,417	2,84,614
EBITDA ¹	21,323	34,060	17,102	14,358	13,500	20,452	20,934	20,769
EBIT ¹	14,495	26,657	10,392	6,938	5,978	13,700	13,375	12,806
Net income ¹	4,974	17,320	4,280	-1,634	400	7,472	7,323	7,288
Net Debt ¹	31,400	26,854	30,316	36,405	39,405	36,239	33,110	29,831
Reference price ²	5.077	6.656	6.013	4.424	5.472	7.427	7.427	7.427
Nbr of stocks (in thousands)	1,30,94,998	1,27,62,238	1,21,69,709	1,21,57,132	1,17,13,994	1,17,36,770	-	-
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	16.54x	3.91x	7.07x	3.56%	22TCr
RIO TINTO PLC	11.1x	2.74x	5.99x	5.35%	16TCr
GRUPO MÉXICO, S.A.B. DE C.V.	15.14x	4.35x	7.19x	3.14%	10TCr
GLENCORE PLC	11.78x	0.38x	6.03x	3.43%	8.72TCr
SAUDI ARABIAN MINING COMPANY (MAADEN)	25.42x	6.26x	16.33x	-.--%	6.3TCr
ANGLO AMERICAN PLC	59.3x	3.2x	7.82x	2.27%	5.81TCr
TECK RESOURCES LIMITED	16.41x	3.33x	6.52x	0.55%	3.36TCr
FRESNILLO PLC	12.14x	3.85x	5.94x	5.13%	2.63TCr
HINDUSTAN ZINC LIMITED	12.47x	4.49x	7.88x	3.98%	2.45TCr
Average	20.03x	3.61x	7.86x	3.05%	8.54TCr
Weighted average by Cap.	18.36x	3.45x	7.52x	3.41%