ANGLOGOLD ASHANTI PLC |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 24.19 USD | -1.95% |
|
-0.45% | +29.43% |
| May. 29 | RBC Boosts Price Target on AngloGold Ashanti to $26 From $17, Keeps Sector Perform Rating | MT |
| May. 29 | AngloGold Ashanti plc Appoints Jochen Tilk as a Director | CI |
Valuation
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 7,882 | 10,095 | - | - |
| Enterprise Value (EV) 1 | 9,328 | 11,056 | 10,320 | 9,642 |
| P/E ratio | -33.4 x | 8.65 x | 7.17 x | 7.1 x |
| Yield | - | 1.62% | 2.27% | 2.58% |
| Capitalization / Revenue | 1.76 x | 1.91 x | 1.77 x | 1.77 x |
| EV / Revenue | 2.08 x | 2.09 x | 1.81 x | 1.69 x |
| EV / EBITDA | 6.57 x | 4.88 x | 4.03 x | 3.92 x |
| EV / FCF | -131 x | 21.1 x | 11.5 x | 6.8 x |
| FCF Yield | -0.76% | 4.74% | 8.73% | 14.7% |
| Price to Book | - | 2.15 x | 1.72 x | 1.45 x |
| Nbr of stocks (in thousands) | 421,704 | 417,339 | - | - |
| Reference price 2 | 18.69 | 24.19 | 24.19 | 24.19 |
| Announcement Date | 2/23/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 3,993 | 4,427 | 3,903 | 4,388 | 4,480 | 5,296 | 5,697 | 5,718 |
| EBITDA 1 | 1,723 | 2,593 | 1,801 | 1,797 | 1,420 | 2,266 | 2,563 | 2,457 |
| EBIT 1 | 621 | 1,459 | 810 | 823 | 759 | 1,374 | 1,661 | 1,618 |
| Operating Margin | 15.55% | 32.96% | 20.75% | 18.76% | 16.94% | 25.95% | 29.16% | 28.3% |
| Earnings before Tax (EBT) 1 | 619 | 1,589 | 958 | 489 | 63 | 1,654 | 2,113 | 2,125 |
| Net income 1 | -12 | 953 | 622 | 297 | -235 | 1,129 | 1,497 | 1,551 |
| Net margin | -0.3% | 21.53% | 15.94% | 6.77% | -5.25% | 21.31% | 26.28% | 27.12% |
| EPS 2 | -0.0300 | 2.270 | 1.480 | 0.7100 | -0.5600 | 2.797 | 3.374 | 3.408 |
| Free Cash Flow 1 | 284 | 953 | 104 | 657 | -71 | 524.2 | 901.2 | 1,419 |
| FCF margin | 7.11% | 21.53% | 2.66% | 14.97% | -1.58% | 9.9% | 15.82% | 24.81% |
| FCF Conversion (EBITDA) | 16.48% | 36.75% | 5.77% | 36.56% | - | 23.13% | 35.17% | 57.73% |
| FCF Conversion (Net income) | - | 100% | 16.72% | 221.21% | - | 46.45% | 60.2% | 91.47% |
| Dividend per Share 2 | 0.1100 | 0.4800 | 0.2000 | 0.4600 | - | 0.3912 | 0.5483 | 0.6248 |
| Announcement Date | 2/21/20 | 2/22/21 | 2/22/22 | 2/22/23 | 2/23/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2019 S2 | 2020 S1 | 2020 S2 | 2021 S1 | 2021 Q3 | 2021 Q4 | 2021 S2 | 2022 Q1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2022 S2 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales | 2,204 | 2,151 | 2,579 | 1,911 | - | - | 1,992 | - | - | 2,090 | - | - | 2,298 | - | - | 2,144 | - |
| EBITDA | - | - | - | 876 | 448 | 478 | - | 438 | 426 | 864 | 472 | 461 | 934 | 320 | 358 | 678 | - |
| EBIT | - | - | - | - | - | - | 368 | - | - | - | - | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | 18.47% | - | - | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net income | - | - | - | - | - | - | 260 | - | - | - | - | - | - | - | - | 40 | - |
| Net margin | - | - | - | - | - | - | 13.05% | - | - | - | - | - | - | - | - | 1.87% | - |
| EPS | -0.3000 | - | 1.270 | - | - | - | 0.6200 | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | 0.0600 | - | - | 0.1400 | - | - | - | - | - | 0.1800 | - | - | - | - |
| Announcement Date | 2/21/20 | 8/7/20 | 2/22/21 | 8/6/21 | 11/22/21 | 2/22/22 | 2/22/22 | 5/9/22 | 8/5/22 | 8/5/22 | 11/3/22 | 2/22/23 | 2/22/23 | 6/23/23 | 8/3/23 | 8/3/23 | - |
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 1,748 | 754 | 940 | 1,061 | 1,446 | 961 | 225 | - |
| Net Cash position 1 | - | - | - | - | - | - | - | 453 |
| Leverage (Debt/EBITDA) | 1.015 x | 0.2908 x | 0.5219 x | 0.5904 x | 1.018 x | 0.424 x | 0.0878 x | - |
| Free Cash Flow 1 | 284 | 953 | 104 | 657 | -71 | 524 | 901 | 1,419 |
| ROE (net income / shareholders' equity) | 14.3% | 31.6% | 15.9% | 13.4% | -1.19% | 26.8% | 24.1% | 17.6% |
| ROA (Net income/ Total Assets) | 5.61% | 13.8% | 7.83% | 6.77% | -0.57% | 13.8% | 17% | 13.6% |
| Assets 1 | -213.8 | 6,926 | 7,947 | 4,387 | 41,351 | 8,198 | 8,789 | 11,439 |
| Book Value Per Share 2 | 6.360 | 8.970 | 9.730 | 9.870 | - | 11.20 | 14.10 | 16.70 |
| Cash Flow per Share 2 | 2.500 | 3.940 | 3.020 | 4.290 | 2.310 | 4.460 | 5.150 | 4.650 |
| Capex 1 | 763 | 701 | 1,027 | 1,028 | 1,042 | 1,201 | 1,310 | 1,066 |
| Capex / Sales | 19.11% | 15.83% | 26.31% | 23.43% | 23.26% | 22.68% | 22.99% | 18.65% |
| Announcement Date | 2/21/20 | 2/22/21 | 2/22/22 | 2/22/23 | 2/23/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B-
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
10
Last Close Price
24.19
USD
Average target price
27.75
USD
Spread / Average Target
+14.72%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +29.43% | 10.1B | |
| +1.35% | 48.34B | |
| +24.36% | 33.99B | |
| -2.88% | 29.92B | |
| +14.20% | 24.81B | |
| +4.40% | 10.94B | |
| +38.03% | 9.97B | |
| -.--% | 8.77B | |
| +5.98% | 8.43B | |
| +27.89% | 6.65B |
- Stock Market
- Equities
- AU Stock
- Financials AngloGold Ashanti plc
