Valuation Anglo American plc

Equities

Real-time Estimate Cboe Europe Other stock markets 09:00:51 2024-09-11 am EDT			5-day change	1st Jan Change
2,009.75 ^GBX	+0.04%		-4.27%	+1.90%

11:45am	Anglo American Raises $400 Million in Discounted Share Placing of Platinum Unit -- Update	DJ
09:58am	Anglo American nets GBP308 million in platinum unit placing	AN

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	35,499	40,850	49,712	47,347	30,446	31,826	-	-
Change	-	15.07%	21.69%	-4.76%	-35.7%	4.53%	-	-
Enterprise Value (EV) ¹	40,125	46,425	53,628	54,265	41,061	43,487	43,569	42,974
Change	-	15.7%	15.52%	1.19%	-24.33%	5.91%	0.19%	-1.36%
P/E ratio	10.2x	19.6x	5.89x	10.6x	109x	75.2x	11.1x	9.05x
PBR	1.44x	1.59x	1.81x	1.73x	1.22x	1.27x	1.19x	1.11x
PEG	-	-0.5x	0x	-0.2x	-1.2x	1.5x	0x	0.4x
Capitalization / Revenue	1.19x	1.32x	1.2x	1.35x	0.99x	1.1x	1.07x	1.01x
EV / Revenue	1.34x	1.5x	1.29x	1.55x	1.34x	1.5x	1.46x	1.37x
EV / EBITDA	4.01x	4.74x	2.6x	3.74x	4.12x	4.48x	4.27x	3.92x
EV / EBIT	5.72x	6.59x	3.01x	4.54x	5.73x	6.32x	6.05x	5.56x
EV / FCF	10.5x	18.6x	4.88x	15.2x	66.2x	29.4x	16.7x	10.6x
FCF Yield	9.53%	5.37%	20.5%	6.59%	1.51%	3.4%	6%	9.39%
Dividend per Share ²	1.09	1	4.19	1.98	0.96	0.8239	0.9532	1.119
Rate of return	3.79%	3.02%	10.3%	5.08%	3.82%	3.14%	3.63%	4.27%
EPS ²	2.81	1.69	6.93	3.68	0.23	0.3487	2.362	2.9
Distribution rate	38.8%	59.2%	60.5%	53.8%	417%	236%	40.3%	38.6%
Net sales ¹	29,870	30,902	41,554	35,118	30,652	28,995	29,755	31,363
EBITDA ¹	10,006	9,802	20,634	14,495	9,958	9,717	10,194	10,976
EBIT ¹	7,010	7,050	17,790	11,963	7,168	6,885	7,207	7,724
Net income ¹	3,547	2,089	8,562	4,514	283	1,643	2,874	3,473
Net Debt ¹	4,626	5,575	3,916	6,918	10,615	11,661	11,743	11,148
Reference price ²	28.78	33.10	40.84	39.00	25.10	26.24	26.24	26.24
Nbr of stocks (in thousands)	1,233,491	1,234,075	1,217,289	1,214,144	1,212,956	1,212,956	-	-
Announcement Date	2/20/20	2/25/21	2/24/22	2/23/23	2/22/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
ANGLO AMERICAN PLC	75.25x	1.5x	4.48x	+3.14%	31.83B
BHP GROUP LIMITED	9.73x	2.59x	4.74x	+5.46%	130B
RIO TINTO PLC	8.18x	1.95x	4.31x	+7.13%	101B
GLENCORE PLC	16.66x	0.39x	5.66x	+2.74%	57.71B
SAUDI ARABIAN MINING COMPANY (MA'ADEN)	40.56x	5.79x	15.34x	-.--%	39.61B
GRUPO MÉXICO, S.A.B. DE C.V.	10.2x	2.38x	4.52x	+5.91%	39.03B
HINDUSTAN ZINC LIMITED	19.95x	6.17x	11.96x	+5.22%	24.49B
TECK RESOURCES LIMITED	24.49x	2.01x	4.91x	+1.67%	23.01B
VEDANTA LIMITED	12.66x	1.55x	5.43x	+7.32%	20.45B
IVANHOE MINES LTD.	49.32x	82.32x	16x	-.--%	15.86B
Average	26.70x	10.66x	7.73x	+3.86%	48.34B
Weighted average by Cap.	19.75x	5.09x	6.37x	+4.63%