|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 575.80 GBX | +2.24% |
|
+2.86% | +41.63% |
| May. 08 | Colombia urges Glencore to discuss Cerrejon coal mine closure with local authorities | RE |
| May. 08 | Rio Tinto considers raising stake in Argentina's Los Azules copper project, sources say | RE |
Company Valuation: Glencore plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 66,484 | 84,943 | 73,181 | 53,787 | 64,096 | 89,907 | - | - |
| Change | - | 27.77% | -13.85% | -26.5% | 19.17% | 40.27% | - | - |
| Enterprise Value (EV) 1 | 97,884 | 111,797 | 103,497 | 90,192 | 103,501 | 123,548 | 119,460 | 116,630 |
| Change | - | 14.21% | -7.42% | -12.86% | 14.76% | 19.37% | -3.31% | -2.37% |
| P/E ratio | 13.4x | 5x | 17.7x | -34x | 182x | 14.1x | 14.1x | 13.9x |
| PBR | 1.82x | 1.89x | 1.69x | 1.2x | 1.68x | 2.18x | 2.03x | 1.92x |
| PEG | - | 0x | -0.2x | 0x | -1x | 0x | -101.26x | 13.08x |
| Capitalization / Revenue | 0.33x | 0.33x | 0.34x | 0.23x | 0.26x | 0.32x | 0.33x | 0.33x |
| EV / Revenue | 0.48x | 0.44x | 0.48x | 0.39x | 0.42x | 0.44x | 0.44x | 0.43x |
| EV / EBITDA | 4.59x | 3.28x | 6.05x | 6.28x | 7.67x | 6.25x | 6.05x | 5.89x |
| EV / EBIT | 6.75x | 4.19x | 9.96x | 13x | 17.3x | 9.96x | 10x | 9.55x |
| EV / FCF | 18.7x | 11.8x | 15.8x | 20.3x | -357x | 18.4x | 21.9x | 19.7x |
| FCF Yield | 5.36% | 8.48% | 6.33% | 4.93% | -0.28% | 5.43% | 4.56% | 5.09% |
| Dividend per Share 2 | 0.26 | 0.44 | 0.13 | 0.1 | 0.1 | 0.2014 | 0.1768 | 0.2414 |
| Rate of return | 5.12% | 6.61% | 2.16% | 2.26% | 1.83% | 2.62% | 2.3% | 3.15% |
| EPS 2 | 0.38 | 1.33 | 0.34 | -0.13 | 0.03 | 0.5458 | 0.545 | 0.5508 |
| Distribution rate | 68.4% | 33.1% | 38.2% | -76.9% | 333% | 36.9% | 32.4% | 43.8% |
| Net sales 1 | 203,751 | 255,984 | 217,829 | 230,944 | 247,535 | 281,008 | 271,140 | 271,381 |
| EBITDA 1 | 21,323 | 34,060 | 17,102 | 14,358 | 13,500 | 19,780 | 19,759 | 19,801 |
| EBIT 1 | 14,495 | 26,657 | 10,392 | 6,938 | 5,978 | 12,408 | 11,910 | 12,210 |
| Net income 1 | 4,974 | 17,320 | 4,280 | -1,634 | 400 | 6,217 | 6,103 | 6,309 |
| Net Debt 1 | 31,400 | 26,854 | 30,316 | 36,405 | 39,405 | 33,640 | 29,552 | 26,723 |
| Reference price 2 | 5.077 | 6.656 | 6.013 | 4.424 | 5.472 | 7.674 | 7.674 | 7.674 |
| Nbr of stocks (in thousands) | 13,094,998 | 12,762,238 | 12,169,709 | 12,157,132 | 11,713,994 | 11,715,401 | - | - |
| Announcement Date | 2/15/22 | 2/15/23 | 2/21/24 | 2/19/25 | 2/18/26 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.06x | 0.44x | 6.25x | 2.62% | 89.91B | |
| 16.64x | 3.93x | 7.04x | 3.57% | 213B | |
| 12.63x | 3.06x | 6.54x | 4.64% | 180B | |
| 13.75x | 4.2x | 7.22x | 3.72% | 93.13B | |
| 23.34x | 5.91x | 15.14x | 0.05% | 68.81B | |
| 30.52x | 3.06x | 7.96x | 1.23% | 56.2B | |
| 13.84x | 4.96x | 7.16x | 3.78% | 35.87B | |
| 17.98x | 3.31x | 7.1x | 0.59% | 31.74B | |
| 20.09x | 6.8x | 12.54x | 3.23% | 28.41B | |
| 12.43x | 4.2x | 7.2x | 1.18% | 24.91B | |
| Average | 17.53x | 3.99x | 8.42x | 2.46% | 82.19B | |
| Weighted average by Cap. | 16.58x | 3.62x | 7.81x | 3.07% |
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
- Stock Market
- Equities
- GLEN Stock
- Valuation Glencore plc
Select your edition
All financial news and data tailored to specific country editions
