Valuation Hochschild Mining plc

Equities

Market Closed - London S.E. Other stock markets 10:05:04 13/02/2026 pm IST			5-day change	1st Jan Change
696.50 ^GBX	+3.19%		+5.61%	+35.64%

02/02	Jefferies cuts BAE; Citi raises Anglo American	AN
31/01	Hochschild Mining plc, 2025 Operating Results Call, Jan 21, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,458	905.3	435	701.8	1,378	4,884	4,884	-
Change	-	-37.91%	-51.95%	61.35%	96.39%	254.32%	0%	-
Enterprise Value (EV) ¹	1,436	819	610.1	959.7	1,594	4,907	4,591	4,484
Change	-	-42.98%	-25.51%	57.31%	66.08%	207.85%	-6.44%	-2.32%
P/E ratio	94.6x	12.6x	84.6x	-13.6x	14.1x	21.9x	11.2x	10.4x
PBR	2.01x	1.3x	0.66x	1.15x	2.26x	6.14x	4.03x	3.08x
PEG	-	0x	-0.9x	0x	-0x	0x	0.1x	1.36x
Capitalization / Revenue	2.34x	1.12x	0.59x	1.01x	1.45x	4.18x	2.86x	2.73x
EV / Revenue	2.31x	1.01x	0.83x	1.38x	1.68x	4.2x	2.69x	2.51x
EV / EBITDA	5.3x	2.14x	2.44x	3.5x	3.78x	8.61x	4.68x	4.1x
EV / EBIT	13.3x	4.56x	13.5x	11.7x	7.09x	12.5x	5.68x	5.36x
EV / FCF	16.3x	6.19x	-2.65x	-11.5x	30.6x	23.4x	14.2x	12.2x
FCF Yield	6.13%	16.2%	-37.8%	-8.7%	3.27%	4.27%	7.05%	8.17%
Dividend per Share ²	0.0634	0.0429	0.0195	-	0.0194	0.0621	0.1008	0.1343
Rate of return	2.23%	2.43%	2.3%	-	0.72%	0.65%	1.06%	1.41%
EPS ²	0.03	0.14	0.01	-0.1	0.19	0.4344	0.849	0.9138
Distribution rate	211%	30.6%	195%	-	10.2%	14.3%	11.9%	14.7%
Net sales ¹	621.8	811.4	735.6	693.7	947.7	1,170	1,705	1,790
EBITDA ¹	270.9	382.8	249.6	274.4	421.4	569.9	981.4	1,093
EBIT ¹	107.8	179.4	45.19	82.13	224.7	394	807.9	835.9
Net income ¹	15.16	76.93	2.961	-55.01	97	227.4	436.6	477.1
Net Debt ¹	-21.55	-86.29	175.1	257.9	215.6	23.17	-293	-399.3
Reference price ²	2.837	1.762	0.846	1.364	2.679	9.493	9.493	9.493
Nbr of stocks (in thousands)	5,13,876	5,13,876	5,13,876	5,14,458	5,14,458	5,14,458	5,14,458	-
Announcement Date	18/02/21	23/02/22	20/04/23	13/03/24	12/03/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HOCHSCHILD MINING PLC	21.85x	4.2x	8.61x	0.65%	488.36Cr
NEWMONT CORPORATION	17.38x	6.13x	10.38x	0.79%	14TCr
AGNICO EAGLE MINES LIMITED	25.94x	8.89x	13.03x	0.68%	11TCr
BARRICK MINING CORPORATION	12.47x	3.56x	5.28x	1.67%	8.03TCr
WHEATON PRECIOUS METALS CORP.	48.8x	30.23x	37.25x	0.45%	6.62TCr
ANGLOGOLD ASHANTI PLC	17.23x	5.58x	8.96x	2.84%	5.54TCr
KINROSS GOLD CORPORATION	19.91x	5.76x	9.46x	0.36%	4.15TCr
NORTHERN STAR RESOURCES LIMITED	19.91x	4.84x	8.77x	1.96%	2.87TCr
ROYAL GOLD, INC.	35.92x	23.21x	28.24x	0.61%	2.41TCr
LUNDIN GOLD INC.	24.25x	10.45x	14.71x	3.42%	1.94TCr
Average	24.37x	10.29x	14.47x	1.34%	5.65TCr
Weighted average by Cap.	23.36x	9.83x	13.92x	1.17%