Valuation Hudbay Minerals Inc.

Equities

Delayed Toronto S.E. Other stock markets 01:26:43 14/05/2026 am IST			5-day change	1st Jan Change
38.06 ^CAD	+2.34%		+16.26%	+39.85%

05/05	Copper Prices Ease on Middle East Uncertainty and China Data, RBC notes; Also Noting Related Earnings Here In Canada	MT
04/05	Hudbay Minerals Maintained at Buy at Stifel Canada Following Q1 Results; Price Target Kept at C$41.00	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,893	1,324	1,926	3,192	7,873	10,766	-	-
Change	-	-30.08%	45.51%	65.75%	146.63%	36.74%	-	-
Enterprise Value (EV) ¹	2,880	2,282	2,964	3,718	8,313	10,335	9,464	8,665
Change	-	-20.77%	29.87%	25.45%	123.58%	24.32%	-8.43%	-8.44%
P/E ratio	-7.78x	18.7x	25.1x	40.5x	13.8x	15x	12.4x	13.7x
PBR	1.28x	0.84x	-	-	2.43x	2.9x	2.42x	2.09x
PEG	-	-0x	-1.4x	-4.46x	0x	0.6x	0.6x	-1.4x
Capitalization / Revenue	1.26x	0.91x	1.14x	1.58x	3.56x	3.67x	3.2x	3.33x
EV / Revenue	1.92x	1.56x	1.75x	1.84x	3.76x	3.52x	2.81x	2.68x
EV / EBITDA	5.26x	4.8x	4.58x	4.52x	7.84x	6.39x	4.75x	4.64x
EV / EBIT	15.2x	16.5x	11.6x	9.39x	13.4x	8.5x	6.21x	6.62x
EV / FCF	451x	12.8x	15.1x	11.8x	34.6x	15.6x	8.22x	30.6x
FCF Yield	0.22%	7.84%	6.6%	8.5%	2.89%	6.41%	12.2%	3.27%
Dividend per Share ²	0.0157	0.0147	0.0148	0.0141	0.0146	0.024	0.0248	0.0236
Rate of return	0.22%	0.29%	0.27%	0.17%	0.07%	0.09%	0.09%	0.09%
EPS ²	-0.93	0.27	0.22	0.2	1.44	1.81	2.194	1.973
Distribution rate	-1.69%	5.44%	6.73%	7.05%	1.02%	1.32%	1.13%	1.2%
Net sales ¹	1,502	1,461	1,690	2,021	2,211	2,936	3,366	3,233
EBITDA ¹	547.1	475.9	647.8	822.5	1,061	1,618	1,991	1,868
EBIT ¹	189	138.3	256.1	395.9	621.2	1,215	1,524	1,308
Net income ¹	-244.4	70.38	66.37	76.7	568.5	735.5	894.1	764.6
Net Debt ¹	987.3	958.5	1,038	525.7	439.7	-430.6	-1,302	-2,100
Reference price ²	7.24	5.05	5.52	8.10	19.87	27.10	27.10	27.10
Nbr of stocks (in thousands)	2,61,525	2,61,903	3,48,908	3,93,934	3,96,149	3,97,217	-	-
Announcement Date	23/02/22	23/02/23	23/02/24	19/02/25	19/02/26	-	-	-

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.($)
HUDBAY MINERALS INC.	14.98x	3.52x	6.39x	0.09%	1.08TCr
ANTOFAGASTA PLC	31.56x	5.67x	8.67x	1.41%	5.26TCr
FIRST QUANTUM MINERALS LTD.	59.59x	4.29x	11.88x	-.--%	2.17TCr
KGHM POLSKA MIEDZ	9.36x	1.53x	4.65x	0.65%	1.94TCr
PT AMMAN MINERAL INTERNASIONAL TBK	16.3x	4.53x	9.48x	-.--%	1.68TCr
CAPSTONE COPPER CORP.	17.11x	2.97x	6.16x	-.--%	755.89Cr
SANDFIRE RESOURCES LIMITED	20.72x	3.95x	7.7x	1.14%	650.21Cr
ERO COPPER CORP.	7.65x	2.94x	5.14x	-.--%	332.39Cr
Average	22.16x	3.67x	7.51x	0.41%	1.73TCr
Weighted average by Cap.	27.84x	4.27x	8.27x	0.68%