Company Valuation: Teck Resources Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 19,440 26,218 29,128 29,823 32,082 43,248 - -
Change - 34.87% 11.1% 2.39% 7.57% 34.8% - -
Enterprise Value (EV) 1 26,081 32,073 34,918 27,718 35,719 45,264 43,447 41,700
Change - 22.97% 8.87% -20.62% 28.86% 26.72% -4.01% -4.02%
P/E 6.86x 6.71x 12.1x 74.7x 23.2x 14.5x 16.2x 22.6x
PBR 0.85x 1.03x 1.07x 1.13x 1.28x 1.5x 1.39x 1.32x
PEG - 0.2x -0.3x -0.9x 0x 0x -1.5x -0.8x
Capitalization / Revenue 1.44x 1.41x 1.94x 2.21x 2.98x 2.87x 2.89x 3.37x
EV / Revenue 1.93x 1.72x 2.33x 2.05x 3.32x 3x 2.91x 3.25x
EV / EBITDA 3.97x 3.35x 5.48x 5.35x 8.24x 5.94x 6.04x 7.08x
EV / EBIT 5.5x 4.78x 8.5x 16.9x 15.9x 7.79x 8.11x 10.4x
EV / FCF 1,043x 12.7x -20.6x 179x -61.3x 20x 17.1x 17.9x
FCF Yield 0.1% 7.85% -4.86% 0.56% -1.63% 5% 5.86% 5.59%
Dividend per Share 2 0.2 1 1 1 0.5 0.5467 0.5033 0.504
Rate of return 0.55% 1.95% 1.79% 1.72% 0.76% 0.62% 0.57% 0.57%
EPS 2 5.31 7.63 4.64 0.78 2.83 6.079 5.443 3.908
Distribution rate 3.77% 13.1% 21.6% 128% 17.7% 8.99% 9.25% 12.9%
Net sales 1 13,481 18,628 15,011 13,505 10,756 15,072 14,947 12,842
EBITDA 1 6,573 9,568 6,367 5,184 4,333 7,617 7,190 5,888
EBIT 1 4,742 6,715 4,106 1,636 2,248 5,808 5,357 4,026
Net income 1 2,868 4,089 2,435 406 1,401 2,970 2,665 1,922
Net Debt 1 6,641 5,855 5,790 -2,105 3,637 2,017 199.7 -1,548
Reference price 2 36.43 51.17 56.01 58.28 65.71 88.17 88.17 88.17
Nbr of stocks (in thousands) 5,33,239 5,12,248 5,20,061 5,11,716 4,88,224 4,90,560 - -
Announcement Date 23/02/22 21/02/23 22/02/24 20/02/25 19/02/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
19.3x3.98x7.11x3.6% 22TCr
11.27x2.81x6.12x5.22% 16TCr
15.53x4.37x7.24x3.25% 9.97TCr
12.08x0.38x6.09x3.44% 8.73TCr
25.39x6.93x18.69x-.--% 6.66TCr
49.78x3.09x7.58x1.23% 5.59TCr
14.5x3x5.94x0.62% 3.12TCr
13.03x4.22x6.36x4.49% 2.88TCr
12.77x4.58x8.14x3.98% 2.48TCr
Average 19.29x 3.71x 8.14x 2.87% 8.66TCr
Weighted average by Cap. 18.39x 3.56x 7.79x 3.32%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. TECK.B Stock
  4. TECK Stock
  5. Valuation Teck Resources Limited