Valuation Glencore plc

Stocks

Market Closed - London S.E. 09:05:14 04/09/2026 pm IST			5-day change	1st Jan Change
601.70 ^GBX	-0.68%		+1.02%	+48.00%

04/09	Australian Shares Flat; Core Lithium to Sell Northern Territory Operation Lithium Fines Stockpile to Glencore	MT
03/09	Jefferies-linked fund secures freezing order against trader Radiant World, source says	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	95,487	-	-
Change	-	27.77%	-13.85%	-26.5%	19.17%	48.97%	-	-
Enterprise Value (EV) ¹	97,884	1,11,797	1,03,497	90,192	1,03,501	1,31,648	1,28,597	1,25,758
Change	-	14.21%	-7.42%	-12.86%	14.76%	27.2%	-2.32%	-2.21%
P/E	13.4x	5x	17.7x	-34x	182x	13.2x	13.4x	13.3x
PBR	1.82x	1.89x	1.69x	1.2x	1.68x	2.34x	2.21x	2.02x
PEG	-	0x	-0.2x	0x	-1x	0x	-8.02x	18.6x
Capitalization / Revenue	0.33x	0.33x	0.34x	0.23x	0.26x	0.29x	0.33x	0.34x
EV / Revenue	0.48x	0.44x	0.48x	0.39x	0.42x	0.41x	0.45x	0.44x
EV / EBITDA	4.59x	3.28x	6.05x	6.28x	7.67x	6.53x	6.28x	6.2x
EV / EBIT	6.75x	4.19x	9.96x	13x	17.3x	9.73x	9.64x	9.71x
EV / FCF	18.7x	11.8x	15.8x	20.3x	-357x	23.3x	15.7x	18.6x
FCF Yield	5.36%	8.48%	6.33%	4.93%	-0.28%	4.29%	6.37%	5.39%
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%	3.16%	3.26%	3.74%
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	2,03,751	2,55,984	2,17,829	2,30,944	2,47,535	3,24,792	2,85,571	2,82,728
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	8.136	8.136	8.136
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
GLENCORE PLC	13.21x	0.41x	6.53x	3.16%	9.55TCr
BHP GROUP LIMITED	17.28x	4.12x	7.4x	3.36%	23TCr
RIO TINTO PLC	12.17x	3.01x	6.53x	4.83%	18TCr
GRUPO MÉXICO, S.A.B. DE C.V.	16.04x	4.53x	7.5x	3.03%	10TCr
SAUDI ARABIAN MINING COMPANY (MAADEN)	27.3x	6.77x	17.77x	-.--%	6.91TCr
ANGLO AMERICAN PLC	53.76x	3.31x	8.13x	1.13%	6.04TCr
TECK RESOURCES LIMITED	16.04x	3.26x	6.45x	0.56%	3.39TCr
FRESNILLO PLC	14.16x	4.61x	7.01x	4.09%	3.13TCr
HINDUSTAN ZINC LIMITED	13.52x	4.86x	8.58x	3.79%	2.69TCr
LUNDIN MINING CORPORATION	19.83x	4.6x	8.47x	0.31%	2.18TCr
Average	20.33x	3.95x	8.44x	2.43%	8.47TCr
Weighted average by Cap.	18.80x	3.70x	8.04x	3.02%