Valuation Hudbay Minerals Inc.

Equities

Market Closed - Toronto S.E. Other stock markets 01:46:23 19/09/2024 am IST			5-day change	1st Jan Change
10.34 ^CAD	+0.68%		+9.65%	+41.84%

10/09	RBC Capital Markets Outlines Estimate Changes for North American Base Metals Companies	MT
03/09	Copper Stocks Brief: Goldman Sachs Group Exited a Long-term Bullish Position on Copper and Slashed Its Price Forecast for 2025 by Near US$5,000, Citing Shrinking Demand in China, Bloomberg noted	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	1,084	1,827	1,893	1,324	1,926	2,994	-	-
Change	-	68.58%	3.61%	-30.08%	45.51%	55.45%	-	-
Enterprise Value (EV) ¹	1,673	2,587	2,880	2,282	2,964	3,415	2,975	2,698
Change	-	54.65%	11.34%	-20.77%	29.87%	15.22%	-12.87%	-9.34%
P/E ratio	-3.14x	-12.7x	-7.78x	18.7x	25.1x	24.9x	8.65x	12.1x
PBR	0.59x	1.07x	1.28x	0.84x	-	-	-	-
PEG	-	0.2x	-0.1x	-0x	-1.4x	0.6x	0x	-0.4x
Capitalization / Revenue	0.88x	1.67x	1.26x	0.91x	1.14x	1.46x	1.34x	1.39x
EV / Revenue	1.35x	2.37x	1.92x	1.56x	1.75x	1.66x	1.33x	1.25x
EV / EBITDA	4.4x	8.44x	5.26x	4.8x	4.58x	3.85x	2.72x	2.66x
EV / EBIT	50x	-69.6x	15.2x	16.5x	11.6x	6.87x	4.05x	3.84x
EV / FCF	32.4x	-21.3x	451x	12.8x	15.1x	8.92x	6.36x	5.46x
FCF Yield	3.09%	-4.7%	0.22%	7.84%	6.6%	11.2%	15.7%	18.3%
Dividend per Share ²	0.0151	0.02	0.0157	0.0147	0.0148	0.0174	0.0174	0.02
Rate of return	0.36%	0.29%	0.22%	0.29%	0.27%	0.23%	0.23%	0.26%
EPS ²	-1.32	-0.55	-0.93	0.27	0.22	0.3057	0.8795	0.6275
Distribution rate	-1.14%	-3.64%	-1.69%	5.44%	6.73%	5.7%	1.97%	3.19%
Net sales ¹	1,237	1,092	1,502	1,461	1,690	2,055	2,236	2,158
EBITDA ¹	380.1	306.7	547.1	475.9	647.8	886.2	1,092	1,013
EBIT ¹	33.48	-37.19	189	138.3	256.1	497.1	735.6	701.8
Net income ¹	-343.8	-144.6	-244.4	70.38	66.37	168.8	371.6	312.4
Net Debt ¹	589.1	760.1	987.3	958.5	1,038	420.8	-18.73	-296.5
Reference price ²	4.148	6.993	7.238	5.054	5.520	7.607	7.607	7.607
Nbr of stocks (in thousands)	2,61,272	2,61,272	2,61,525	2,61,903	3,48,908	3,93,602	-	-
Announcement Date	20/02/20	18/02/21	23/02/22	23/02/23	23/02/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
HUDBAY MINERALS INC.	24.72x	1.65x	3.83x	+0.23%	297.38Cr
PT AMMAN MINERAL INTERNASIONAL TBK	66.29x	-	-	-	4.9TCr
ANTOFAGASTA PLC	32.33x	3.57x	6.7x	+1.34%	2.31TCr
SOCIEDAD MINERA CERRO VERDE S.A.A.	13.2x	3.04x	5.52x	+5.03%	1.33TCr
FIRST QUANTUM MINERALS LTD.	-57.3x	3.79x	12.72x	+0.04%	1.06TCr
KGHM POLSKA MIEDZ	11.3x	0.91x	4.06x	+1.09%	733.13Cr
CAPSTONE COPPER CORP.	30.16x	3.31x	9.11x	-	532.47Cr
TONGLING NONFERROUS METALS GROUP CO.,LTD.	9.89x	-	-	+3.39%	532.86Cr
Average	16.32x	2.71x	6.99x	+1.85%	1.46TCr
Weighted average by Cap.	33.64x	3.07x	7.23x	+2.00%