Valuation KGHM Polska Miedz

Equities

Market Closed - Warsaw S.E. Other stock markets 10:25:40 13/03/2026 pm IST			5-day change	1st Jan Change
282.60 ^PLN	-1.94%		-2.85%	+0.64%

11/03	KGHM announces results of impairment tests for 2025	RE
25/02	KGHM agrees on wage conditions with trade unions	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	36,600	27,880	25,350	24,540	23,000	56,520	56,520	-
Change	-	-23.83%	-9.07%	-3.2%	-6.28%	145.74%	0%	-
Enterprise Value (EV) ¹	41,434	31,860	25,350	28,536	28,456	62,559	61,095	61,965
Change	-	-23.11%	-20.43%	12.57%	-0.28%	119.84%	-2.34%	1.42%
P/E ratio	20.3x	4.53x	5.31x	-6.64x	8.02x	26.9x	6.64x	8.62x
PBR	1.74x	1.03x	-	0.86x	0.74x	1.69x	1.4x	1.23x
PEG	-	0x	-0.2x	0x	-0x	-1x	0x	-0.4x
Capitalization / Revenue	1.55x	0.94x	0.75x	0.73x	0.65x	1.55x	1.22x	1.28x
EV / Revenue	1.75x	1.07x	0.75x	0.85x	0.81x	1.72x	1.32x	1.4x
EV / EBITDA	6.26x	3.09x	2.86x	5.32x	3.36x	6.18x	4.11x	4.61x
EV / EBIT	8.89x	3.88x	3.83x	10.5x	7.55x	15.4x	6.36x	8.2x
EV / FCF	18.8x	88x	-	25.5x	-23.8x	66.9x	14.1x	13.4x
FCF Yield	5.31%	1.14%	-	3.92%	-4.2%	1.49%	7.07%	7.45%
Dividend per Share ²	1.5	3	-	1	1.5	0.4467	1.946	3.66
Rate of return	0.82%	2.15%	-	0.81%	1.3%	0.16%	0.69%	1.3%
EPS ²	9	30.78	23.86	-18.49	14.34	10.49	42.56	32.78
Distribution rate	16.7%	9.75%	-	-5.41%	10.5%	4.26%	4.57%	11.2%
Net sales ¹	23,632	29,803	33,847	33,467	35,320	36,404	46,232	44,285
EBITDA ¹	6,623	10,327	8,865	5,362	8,457	10,128	14,876	13,438
EBIT ¹	4,660	8,204	6,626	2,721	3,767	4,057	9,612	7,561
Net income ¹	1,800	6,156	4,772	-3,698	2,868	2,078	7,265	5,782
Net Debt ¹	4,834	3,980	-	3,996	5,456	6,039	4,575	5,445
Reference price ²	183.00	139.40	126.75	122.70	115.00	282.60	282.60	282.60
Nbr of stocks (in thousands)	2,00,000	2,00,000	2,00,000	2,00,000	2,00,000	2,00,000	2,00,000	-
Announcement Date	24/03/21	23/03/22	22/03/23	24/04/24	26/03/25	-	-	-

¹PLN in Million²PLN

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.($)
KGHM POLSKA MIEDZ	26.94x	1.72x	6.18x	0.16%	1.51TCr
ANTOFAGASTA PLC	35.44x	5.73x	9.39x	1.21%	4.57TCr
PT AMMAN MINERAL INTERNASIONAL TBK	994.58x	17.98x	37.22x	-	2.12TCr
FIRST QUANTUM MINERALS LTD.	25.71x	3.8x	9.38x	0.09%	1.95TCr
SOCIEDAD MINERA CERRO VERDE S.A.A.	19.35x	4.45x	8.42x	2.4%	1.95TCr
HUDBAY MINERALS INC.	12.01x	2.78x	5.11x	0.1%	820.9Cr
CAPSTONE COPPER CORP.	11.95x	2.37x	4.92x	-.--%	616.36Cr
SANDFIRE RESOURCES LIMITED	15.88x	3.26x	6.12x	1.31%	549.86Cr
Average	142.73x	5.26x	10.84x	0.75%	1.76TCr
Weighted average by Cap.	171.93x	6.28x	12.52x	0.95%