Valuation Glencore plc

Stocks

Real-time Estimate Cboe Europe Other stock markets 03:30:33 10/06/2026 pm IST			5-day change	1st Jan Change
558.40 ^GBX	-1.90%		-8.11%	+37.49%

09/06	FTSE 100 down as Asia-focused financials struggle	AN
09/06	Fragile truce, solid recovery in Europe

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	89,267	-	-
Change	-	27.77%	-13.85%	-26.5%	19.17%	39.27%	-	-
Enterprise Value (EV) ¹	97,884	1,11,797	1,03,497	90,192	1,03,501	1,22,728	1,18,220	1,14,958
Change	-	14.21%	-7.42%	-12.86%	14.76%	18.58%	-3.67%	-2.76%
P/E ratio	13.4x	5x	17.7x	-34x	182x	13.3x	13.1x	13.3x
PBR	1.82x	1.89x	1.69x	1.2x	1.68x	2.15x	1.99x	1.88x
PEG	-	0x	-0.2x	0x	-1x	0x	9.04x	-11x
Capitalization / Revenue	0.33x	0.33x	0.34x	0.23x	0.26x	0.31x	0.33x	0.33x
EV / Revenue	0.48x	0.44x	0.48x	0.39x	0.42x	0.43x	0.43x	0.42x
EV / EBITDA	4.59x	3.28x	6.05x	6.28x	7.67x	6.05x	5.78x	5.65x
EV / EBIT	6.75x	4.19x	9.96x	13x	17.3x	9.41x	9.25x	9.06x
EV / FCF	18.7x	11.8x	15.8x	20.3x	-357x	18.3x	20.6x	18.5x
FCF Yield	5.36%	8.48%	6.33%	4.93%	-0.28%	5.47%	4.86%	5.4%
Dividend per Share ²	0.26	0.44	0.13	0.1	0.1	0.2043	0.1903	0.2253
Rate of return	5.12%	6.61%	2.16%	2.26%	1.83%	2.68%	2.5%	2.96%
EPS ²	0.38	1.33	0.34	-0.13	0.03	0.5721	0.5804	0.5734
Distribution rate	68.4%	33.1%	38.2%	-76.9%	333%	35.7%	32.8%	39.3%
Net sales ¹	2,03,751	2,55,984	2,17,829	2,30,944	2,47,535	2,86,049	2,74,441	2,72,686
EBITDA ¹	21,323	34,060	17,102	14,358	13,500	20,277	20,461	20,330
EBIT ¹	14,495	26,657	10,392	6,938	5,978	13,046	12,787	12,685
Net income ¹	4,974	17,320	4,280	-1,634	400	6,571	6,561	6,569
Net Debt ¹	31,400	26,854	30,316	36,405	39,405	33,461	28,953	25,691
Reference price ²	5.077	6.656	6.013	4.424	5.472	7.620	7.620	7.620
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	1,17,15,401	-	-
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.($)
GLENCORE PLC	13.32x	0.43x	6.05x	2.68%	8.93TCr
BHP GROUP LIMITED	16.64x	3.91x	6.98x	3.59%	21TCr
RIO TINTO PLC	11.78x	2.92x	6.29x	4.98%	17TCr
GRUPO MÉXICO, S.A.B. DE C.V.	13.13x	4.09x	6.88x	3.79%	9.05TCr
SAUDI ARABIAN MINING COMPANY (MAADEN)	16.81x	6.19x	14.05x	0.05%	6.27TCr
ANGLO AMERICAN PLC	27.2x	2.94x	7.53x	1.38%	5.4TCr
TECK RESOURCES LIMITED	17.03x	3.2x	6.77x	0.62%	3.03TCr
FRESNILLO PLC	11.35x	3.94x	5.73x	4.61%	2.83TCr
HINDUSTAN ZINC LIMITED	17.84x	6.04x	11.14x	3.64%	2.5TCr
LUNDIN MINING CORPORATION	21.13x	4.78x	8.75x	0.3%	2.28TCr
Average	16.62x	3.84x	8.02x	2.56%	7.91TCr
Weighted average by Cap.	15.53x	3.50x	7.44x	3.21%