Valuation Hudbay Minerals Inc.

Equities

Market Closed - Toronto S.E. Other stock markets 01:30:00 10/07/2025 am IST			5-day change	1st Jan Change
14.56 ^CAD	-2.48%		-2.15%	+24.87%

05/07	Peru ramps up fight against illegal mining, kicks most informal miners off permit scheme	RE
03/07	Hudbay, Capstone, First Quantum Among RBC Capital Markets' Preferred Base Metals Equities	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	4,197	-	-
Change	-	3.61%	-30.08%	45.51%	65.75%	31.48%	-	-
Enterprise Value (EV) ¹	2,587	2,880	2,282	2,964	3,718	4,642	4,293	4,070
Change	-	11.34%	-20.77%	29.87%	25.45%	24.84%	-7.51%	-5.21%
P/E ratio	-12.7x	-7.78x	18.7x	25.1x	40.5x	13.9x	15.2x	12.5x
PBR	1.07x	1.28x	0.84x	-	-	-	-	-
PEG	-	-0.1x	-0x	-1.4x	-4.46x	0x	-1.71x	0.6x
Capitalization / Revenue	1.67x	1.26x	0.91x	1.14x	1.58x	1.88x	1.93x	1.74x
EV / Revenue	2.37x	1.92x	1.56x	1.75x	1.84x	2.07x	1.97x	1.69x
EV / EBITDA	8.44x	5.26x	4.8x	4.58x	4.52x	4.57x	4.32x	3.53x
EV / EBIT	-69.6x	15.2x	16.5x	11.6x	9.39x	7.78x	7.33x	5.63x
EV / FCF	-21.3x	451x	12.8x	15.1x	11.8x	32.8x	14x	15.1x
FCF Yield	-4.7%	0.22%	7.84%	6.6%	8.5%	3.05%	7.16%	6.63%
Dividend per Share ²	0.02	0.0157	0.0147	0.0148	0.0141	0.0187	0.0183	0.02
Rate of return	0.29%	0.22%	0.29%	0.27%	0.17%	0.18%	0.17%	0.19%
EPS ²	-0.55	-0.93	0.27	0.22	0.2	0.7664	0.6982	0.8518
Distribution rate	-3.64%	-1.69%	5.44%	6.73%	7.05%	2.43%	2.63%	2.35%
Net sales ¹	1,092	1,502	1,461	1,690	2,021	2,238	2,176	2,412
EBITDA ¹	306.7	547.1	475.9	647.8	822.5	1,017	994.1	1,154
EBIT ¹	-37.19	189	138.3	256.1	395.9	596.7	585.8	722.8
Net income ¹	-144.6	-244.4	70.38	66.37	76.7	282.7	277	361.2
Net Debt ¹	760.1	987.3	958.5	1,038	525.7	444.4	96	-127.5
Reference price ²	6.99	7.24	5.05	5.52	8.10	10.63	10.63	10.63
Nbr of stocks (in thousands)	2,61,272	2,61,525	2,61,903	3,48,908	3,93,934	3,95,002	-	-
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.	13.86x	2.07x	4.57x	0.18%	419.73Cr
PT AMMAN MINERAL INTERNASIONAL TBK	-324.07x	-	-	-	3.9TCr
ANTOFAGASTA PLC	27.96x	3.66x	6.42x	1.58%	2.5TCr
FIRST QUANTUM MINERALS LTD.	448.61x	4.25x	12.37x	0.05%	1.42TCr
SOCIEDAD MINERA CERRO VERDE S.A.A.	13.25x	2.98x	5.9x	5.83%	1.39TCr
KGHM POLSKA MIEDZ	9.36x	0.89x	3.76x	1.01%	717.2Cr
CAPSTONE COPPER CORP.	31.49x	2.37x	5.87x	-.--%	449.48Cr
SANDFIRE RESOURCES LIMITED	27.71x	2.99x	6.66x	0.18%	335.06Cr
Average	31.02x	2.74x	6.51x	1.26%	1.39TCr
Weighted average by Cap.	-45.08x	3.17x	7.10x	1.79%