Valuation Hudbay Minerals Inc.

Equities

Market Closed - Toronto S.E. Other stock markets 02:30:00 13/01/2026 am IST			5-day change	1st Jan Change
31.32 ^CAD	+4.40%		+6.93%	+14.94%

12/01	Hudbay Minerals Closes $600 Million Strategic Investment in Copper World	MT
12/01	Hudbay Minerals Closes $600 Million Strategic Investment From Mitsubishi for 30% Joint Venture Interest in Copper World	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,827	1,893	1,324	1,926	3,192	8,944	8,944	-
Change	-	3.61%	-30.08%	45.51%	65.75%	180.17%	0%	-
Enterprise Value (EV) ¹	2,587	2,880	2,282	2,964	3,718	9,251	8,312	7,607
Change	-	11.34%	-20.77%	29.87%	25.45%	148.82%	-10.15%	-8.48%
P/E ratio	-12.7x	-7.78x	18.7x	25.1x	40.5x	14.3x	14.9x	12.3x
PBR	1.07x	1.28x	0.84x	-	-	2.79x	2.37x	1.94x
PEG	-	-0.1x	-0x	-1.4x	-4.46x	0x	-3.75x	0.6x
Capitalization / Revenue	1.67x	1.26x	0.91x	1.14x	1.58x	4.04x	3.41x	3.02x
EV / Revenue	2.37x	1.92x	1.56x	1.75x	1.84x	4.18x	3.17x	2.57x
EV / EBITDA	8.44x	5.26x	4.8x	4.58x	4.52x	7.91x	5.89x	4.56x
EV / EBIT	-69.6x	15.2x	16.5x	11.6x	9.39x	10.5x	7.91x	6.33x
EV / FCF	-21.3x	451x	12.8x	15.1x	11.8x	46.7x	17.5x	12.6x
FCF Yield	-4.7%	0.22%	7.84%	6.6%	8.5%	2.14%	5.72%	7.92%
Dividend per Share ²	0.02	0.0157	0.0147	0.0148	0.0141	0.0112	0.0148	0.0149
Rate of return	0.29%	0.22%	0.29%	0.27%	0.17%	0.05%	0.07%	0.07%
EPS ²	-0.55	-0.93	0.27	0.22	0.2	1.574	1.511	1.831
Distribution rate	-3.64%	-1.69%	5.44%	6.73%	7.05%	0.71%	0.98%	0.81%
Net sales ¹	1,092	1,502	1,461	1,690	2,021	2,215	2,624	2,962
EBITDA ¹	306.7	547.1	475.9	647.8	822.5	1,169	1,411	1,666
EBIT ¹	-37.19	189	138.3	256.1	395.9	883.7	1,051	1,202
Net income ¹	-144.6	-244.4	70.38	66.37	76.7	625.6	600.3	727.3
Net Debt ¹	760.1	987.3	958.5	1,038	525.7	307	-632.1	-1,337
Reference price ²	6.99	7.24	5.05	5.52	8.10	22.58	22.58	22.58
Nbr of stocks (in thousands)	2,61,272	2,61,525	2,61,903	3,48,908	3,93,934	3,96,149	3,96,149	-
Announcement Date	18/02/21	23/02/22	23/02/23	23/02/24	19/02/25	-	-	-

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.($)
HUDBAY MINERALS INC.	13.72x	4x	7.58x	0.05%	855.25Cr
ANTOFAGASTA PLC	41.46x	6.05x	10.11x	1.02%	4.59TCr
PT AMMAN MINERAL INTERNASIONAL TBK	-185.84x	32.24x	91.98x	-	3.5TCr
FIRST QUANTUM MINERALS LTD.	-775.19x	5.52x	16.78x	-.--%	2.36TCr
SOCIEDAD MINERA CERRO VERDE S.A.A.	17.85x	4.08x	7.73x	2.6%	1.85TCr
KGHM POLSKA MIEDZ	30.86x	1.81x	6.68x	0.4%	1.64TCr
CAPSTONE COPPER CORP.	21.47x	3.65x	8.76x	-.--%	751.79Cr
SANDFIRE RESOURCES LIMITED	19.92x	3.7x	7.36x	0.83%	575.42Cr
Average	-101.97x	7.63x	19.62x	0.7%	2.02TCr
Weighted average by Cap.	-134.43x	10.70x	27.96x	0.85%