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 46,893 - -
Change - 34.87% 11.1% 2.39% 7.57% 46.17% - -
Enterprise Value (EV) 1 26,081 32,073 34,918 27,718 35,719 48,910 47,093 45,345
Change - 22.97% 8.87% -20.62% 28.86% 36.93% -3.72% -3.71%
P/E 6.86x 6.71x 12.1x 74.7x 23.2x 16x 17.6x 24.5x
PBR 0.85x 1.03x 1.07x 1.13x 1.28x 1.62x 1.51x 1.43x
PEG - 0.2x -0.3x -0.9x 0x 0x -1.95x -0.9x
Capitalization / Revenue 1.44x 1.41x 1.94x 2.21x 2.98x 3.12x 3.14x 3.65x
EV / Revenue 1.93x 1.72x 2.33x 2.05x 3.32x 3.26x 3.15x 3.53x
EV / EBITDA 3.97x 3.35x 5.48x 5.35x 8.24x 6.45x 6.55x 7.7x
EV / EBIT 5.5x 4.78x 8.5x 16.9x 15.9x 8.51x 8.82x 11.3x
EV / FCF 1,043x 12.7x -20.6x 179x -61.3x 21.6x 18.5x 19.5x
FCF Yield 0.1% 7.85% -4.86% 0.56% -1.63% 4.63% 5.41% 5.14%
Dividend per Share 2 0.2 1 1 1 0.5 0.5398 0.5578 0.504
Rate of return 0.55% 1.95% 1.79% 1.72% 0.76% 0.56% 0.58% 0.53%
EPS 2 5.31 7.63 4.64 0.78 2.83 5.958 5.419 3.908
Distribution rate 3.77% 13.1% 21.6% 128% 17.7% 9.06% 10.3% 12.9%
Net sales 1 13,481 18,628 15,011 13,505 10,756 15,017 14,942 12,842
EBITDA 1 6,573 9,568 6,367 5,184 4,333 7,583 7,193 5,888
EBIT 1 4,742 6,715 4,106 1,636 2,248 5,746 5,339 4,026
Net income 1 2,868 4,089 2,435 406 1,401 2,925 2,662 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 95.59 95.59 95.59
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.($)
17.28x4.12x7.4x3.36% 23TCr
12.17x3.01x6.53x4.83% 18TCr
16.04x4.53x7.5x3.03% 10TCr
13.21x0.41x6.53x3.16% 9.55TCr
27.24x6.75x17.74x-.--% 6.89TCr
53.76x3.31x8.13x1.13% 6.04TCr
16.04x3.26x6.45x0.56% 3.39TCr
14.16x4.61x7.01x4.09% 3.13TCr
13.52x4.86x8.58x3.79% 2.69TCr
Average 20.38x 3.87x 8.43x 2.66% 9.17TCr
Weighted average by Cap. 18.77x 3.67x 8.03x 3.09%

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
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!