Valuation Teck Resources Limited

Equities

Delayed Toronto S.E. Other stock markets 10:03:24 12/02/2026 pm IST			5-day change	1st Jan Change
79.46 ^CAD	-3.06%		+8.26%	+20.67%

12/02	Major U-turns on corporate splits in recent years	RE
11/02	Major U-turns on corporate splits in recent years	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	12,303	19,440	26,218	29,128	29,823	40,020	40,020	-
Change	-	58.01%	34.87%	11.1%	2.39%	34.19%	0%	-
Enterprise Value (EV) ¹	19,734	26,081	32,073	34,918	27,718	43,948	43,532	42,216
Change	-	32.16%	22.97%	8.87%	-20.62%	58.55%	-0.95%	-3.02%
P/E ratio	-14.3x	6.86x	6.71x	12.1x	74.7x	34.2x	23.8x	22.4x
PBR	0.61x	0.85x	1.03x	1.07x	1.13x	1.59x	1.52x	1.45x
PEG	-	-0x	0.2x	-0.3x	-0.9x	0x	0.5x	3.5x
Capitalization / Revenue	1.37x	1.44x	1.41x	1.94x	2.21x	3.76x	3.31x	3.1x
EV / Revenue	2.21x	1.93x	1.72x	2.33x	2.05x	4.13x	3.6x	3.27x
EV / EBITDA	7.68x	3.97x	3.35x	5.48x	5.35x	10.8x	8.21x	7x
EV / EBIT	-21.7x	5.5x	4.78x	8.5x	16.9x	20.2x	12.3x	10.4x
EV / FCF	-9.56x	1,043x	12.7x	-20.6x	179x	-33.8x	46x	20.3x
FCF Yield	-10.5%	0.1%	7.85%	-4.86%	0.56%	-2.96%	2.18%	4.93%
Dividend per Share ²	0.2	0.2	1	1	1	0.5025	0.5033	0.504
Rate of return	0.87%	0.55%	1.95%	1.79%	1.72%	0.61%	0.61%	0.61%
EPS ²	-1.62	5.31	7.63	4.64	0.78	2.394	3.441	3.662
Distribution rate	-12.3%	3.77%	13.1%	21.6%	128%	21%	14.6%	13.8%
Net sales ¹	8,948	13,481	18,628	15,011	13,505	10,633	12,103	12,892
EBITDA ¹	2,570	6,573	9,568	6,367	5,184	4,072	5,304	6,027
EBIT ¹	-910	4,742	6,715	4,106	1,636	2,178	3,537	4,073
Net income ¹	-864	2,868	4,089	2,435	406	1,160	1,730	1,781
Net Debt ¹	7,431	6,641	5,855	5,790	-2,105	3,928	3,512	2,196
Reference price ²	23.10	36.43	51.17	56.01	58.28	81.97	81.97	81.97
Nbr of stocks (in thousands)	5,31,102	5,33,239	5,12,248	5,20,061	5,11,716	4,88,224	4,88,224	-
Announcement Date	18/02/21	23/02/22	21/02/23	22/02/24	20/02/25	-	-	-

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TECK RESOURCES LIMITED	34.23x	4.13x	10.79x	0.61%	2.94TCr
BHP GROUP LIMITED	13.91x	3.56x	6.27x	3.82%	18TCr
RIO TINTO PLC	15.47x	3.22x	7.3x	3.97%	17TCr
GRUPO MÉXICO, S.A.B. DE C.V.	20.42x	5.16x	9.4x	2.53%	9.3TCr
GLENCORE PLC	67.8x	0.5x	8.86x	1.42%	8.03TCr
SAUDI ARABIAN MINING COMPANY (MAADEN)	35.92x	8.07x	19.56x	-.--%	7.61TCr
ANGLO AMERICAN PLC	-64.82x	3.28x	9.9x	0.45%	5.4TCr
FRESNILLO PLC	34.27x	8.72x	14.71x	1.97%	3.95TCr
VEDANTA LIMITED	13.56x	2x	6.16x	5.08%	3.02TCr
HINDUSTAN ZINC LIMITED	20.32x	6.78x	12.47x	3.55%	2.93TCr
Average	19.11x	4.54x	10.54x	2.34%	7.84TCr
Weighted average by Cap.	19.26x	4.12x	9.49x	2.68%