Valuation Rio Tinto plc

Equities

Real-time Estimate Cboe Europe Other stock markets 08:36:05 22/04/2026 pm IST			5-day change	1st Jan Change
7,428.00 ^GBX	+1.89%		+2.66%	+24.06%

07:54pm	Copper king Chile faces acid supply crunch as China exports dry up	RE
06:51pm	Berenberg Trims Price Target on Rio Tinto to $87 From $88, Keeps Hold Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,09,617	1,16,577	1,27,352	1,00,992	1,37,489	1,69,613	-	-
Change	-	6.35%	9.24%	-20.7%	36.14%	23.36%	-	-
Enterprise Value (EV) ¹	1,08,041	1,20,765	1,31,583	1,06,483	1,51,851	1,83,345	1,81,172	1,77,684
Change	-	11.78%	8.96%	-19.08%	42.61%	20.74%	-1.19%	-1.93%
P/E ratio	5.12x	9.17x	12.1x	8.36x	13.3x	12x	11.6x	12.1x
PBR	2.08x	2.26x	2.21x	1.38x	2.11x	2.33x	2.16x	2.01x
PEG	-	-0.2x	-0.6x	0.6x	-1x	0.3x	3.34x	-2.98x
Capitalization / Revenue	1.73x	2.1x	2.36x	1.88x	2.39x	2.71x	2.66x	2.56x
EV / Revenue	1.7x	2.17x	2.43x	1.98x	2.63x	2.93x	2.84x	2.68x
EV / EBITDA	2.86x	4.6x	5.51x	4.57x	5.99x	6.21x	6.19x	5.71x
EV / EBIT	3.27x	5.89x	8.49x	6.46x	9.25x	8.45x	8.11x	7.68x
EV / FCF	6.02x	13.4x	17.2x	17.8x	25.4x	19.1x	16.1x	12.8x
FCF Yield	16.6%	7.46%	5.82%	5.61%	3.94%	5.23%	6.22%	7.79%
Dividend per Share ²	10.4	4.92	4.35	4.02	4.02	4.833	4.826	4.863
Rate of return	15.7%	7.04%	5.85%	6.8%	4.98%	4.91%	4.9%	4.94%
EPS ²	12.95	7.621	6.165	7.072	6.084	8.217	8.503	8.157
Distribution rate	80.3%	64.6%	70.6%	56.8%	66.1%	58.8%	56.8%	59.6%
Net sales ¹	63,495	55,554	54,041	53,658	57,638	62,554	63,824	66,370
EBITDA ¹	37,720	26,272	23,892	23,314	25,363	29,520	29,255	31,124
EBIT ¹	33,023	20,508	15,498	16,491	16,414	21,707	22,326	23,142
Net income ¹	21,094	12,420	10,058	11,552	9,966	13,565	13,979	14,207
Net Debt ¹	-1,576	4,188	4,231	5,491	14,362	13,733	11,559	8,071
Reference price ²	66.24	69.86	74.41	59.13	80.67	98.47	98.47	98.47
Nbr of stocks (in thousands)	16,18,208	16,19,647	16,21,558	16,23,047	16,24,926	16,26,033	-	-
Announcement Date	23/02/22	22/02/23	21/02/24	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.($)
RIO TINTO PLC	11.94x	2.92x	6.27x	4.97%	17TCr
BHP GROUP LIMITED	15.55x	3.73x	6.68x	3.71%	20TCr
GRUPO MÉXICO, S.A.B. DE C.V.	19.73x	4.99x	9.1x	2.62%	8.99TCr
GLENCORE PLC	14.07x	0.44x	6.15x	2.56%	8.69TCr
SAUDI ARABIAN MINING COMPANY (MAADEN)	24.21x	7.07x	15.67x	0.05%	7.12TCr
ANGLO AMERICAN PLC	27.37x	2.87x	7.52x	1.36%	5.15TCr
FRESNILLO PLC	14.02x	5.01x	7.14x	3.67%	3.57TCr
VEDANTA LIMITED	14.64x	2.15x	6.62x	4.89%	3.2TCr
TECK RESOURCES LIMITED	18.15x	3.23x	7.16x	0.65%	2.78TCr
HINDUSTAN ZINC LIMITED	18.62x	6.3x	11.63x	3.48%	2.66TCr
Average	17.83x	3.87x	8.39x	2.8%	7.94TCr
Weighted average by Cap.	16.72x	3.64x	7.87x	3.18%