Company Valuation: Lundin Mining Corporation

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 4,393 6,527 5,738 4,732 6,351 7,552 7,552 -
Change - 48.59% -12.09% -17.53% 34.19% 18.92% 0% -
Enterprise Value (EV) 1 4,451 6,589 5,175 4,743 7,568 9,152 7,888 8,787
Change - 48.04% -21.46% -8.35% 59.54% 20.93% -13.81% 11.4%
P/E ratio 26x 38.6x 7.37x 11x 26.5x 20.3x 18.1x 11.6x
PBR 1.16x 1.64x 1.29x 0.97x 1.28x 1.27x 1.27x 1.17x
PEG - - 0x -0.2x -0.6x 0.5x 1.4x 0.2x
Capitalization / Revenue 2.32x 3.2x 1.72x 1.56x 1.87x 1.79x 2.16x 2.13x
EV / Revenue 2.35x 3.23x 1.55x 1.56x 2.23x 2.17x 2.25x 2.48x
EV / EBITDA 6.31x 7.69x 2.77x 3.67x 5.55x 5.28x 4.92x 5.23x
EV / EBIT 14.1x 16.1x 4.07x 8.4x 14.3x 9.66x 7.27x 6.84x
EV / FCF -44.2x 48.9x 5.43x 140x 2,165x 24.4x 29.9x 73.2x
FCF Yield -2.26% 2.04% 18.4% 0.72% 0.05% 4.1% 3.35% 1.37%
Dividend per Share 2 0.0905 0.127 0.3072 0.347 0.2665 0.2618 0.2471 0.2484
Rate of return 1.51% 1.43% 3.94% 5.65% 3.25% 3.01% 2.84% 2.85%
EPS 2 0.23 0.23 1.06 0.56 0.31 0.4279 0.4814 0.7508
Distribution rate 39.3% 55.2% 29% 62% 86% 61.2% 51.3% 33.1%
Net sales 1 1,893 2,042 3,329 3,041 3,392 4,222 3,500 3,541
EBITDA 1 705.7 856.9 1,869 1,293 1,364 1,735 1,603 1,681
EBIT 1 315.4 409.7 1,273 564.3 530 946.9 1,086 1,284
Net income 1 167.3 168.8 780.3 426.9 241.6 358.6 337.8 462.9
Net Debt 1 57.99 61.6 -563.1 10.9 1,217 1,600 336.1 1,235
Reference price 2 5.983 8.868 7.807 6.140 8.208 8.703 8.703 8.703
Nbr of stocks (in thousands) 734,234 736,020 734,987 770,747 773,689 867,777 867,777 -
Announcement Date 2/20/20 2/19/21 2/17/22 2/22/23 2/21/24 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

Add to a list
P/E ratio (N) EV / Sales (N) EV / EBITDA (N) Yield (N) Capi.($)
20.34x2.17x5.28x3.01% 7.55B
12.45x2.85x5.59x4.19% 132B
9.42x2.13x4.92x6.08% 108B
29.15x0.38x6.02x2.97% 54.15B
42.59x6.86x17.79x-.--% 49.72B
10.36x2.48x4.76x5.5% 40.31B
-545.65x1.79x5.67x2.1% 37.65B
53.37x2.15x5.44x1.64% 22.06B
16.77x5.26x10.2x7.6% 20.32B
11.19x1.48x5.17x10.18% 18.62B
Average -34.00x 2.75x 7.08x percentage-no-prefix 49.08B
Weighted average by Cap. -24.22x 2.72x 6.83x percentage-no-prefix
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. LUN Stock
  4. Valuation Lundin Mining Corporation