Valuation Anglo American plc

Equities

Market Closed - London S.E. Other stock markets 16:35:08 05/12/2025 GMT			5-day change	1st Jan Change
2,980.00 ^GBX	+1.02%		+4.52%	+11.02%

12-05	Europe climbs as US data may cement Fed cut	AN
12-04	Future Mineral Resources Inc. Appoints Dr. Andreas Rompel as Director, Effective from December 3, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	40,850	49,712	47,347	30,446	35,911	42,846	-	-
Change	-	21.69%	-4.76%	-35.7%	17.95%	19.31%	-	-
Enterprise Value (EV) ¹	46,425	53,628	54,265	41,061	46,534	51,800	52,016	50,517
Change	-	15.52%	1.19%	-24.33%	13.33%	11.32%	0.42%	-2.88%
P/E ratio	19.6x	5.89x	10.6x	109x	-11.7x	-55.8x	23.3x	17.8x
PBR	1.59x	1.81x	1.73x	1.22x	1.73x	2.26x	2.03x	2.05x
PEG	-	0x	-0.2x	-1.2x	0x	0.7x	-0x	0.6x
Capitalization / Revenue	1.32x	1.2x	1.35x	0.99x	1.32x	2.25x	2.1x	1.94x
EV / Revenue	1.5x	1.29x	1.55x	1.34x	1.71x	2.72x	2.55x	2.28x
EV / EBITDA	4.74x	2.6x	3.74x	4.12x	5.5x	8.18x	6.7x	5.88x
EV / EBIT	6.59x	3.01x	4.54x	5.73x	9.28x	13.5x	10.2x	8.74x
EV / FCF	18.6x	4.88x	15.2x	66.2x	18.1x	37.9x	30.5x	23.9x
FCF Yield	5.37%	20.5%	6.59%	1.51%	5.53%	2.64%	3.28%	4.18%
Dividend per Share ²	1.135	4.757	2.248	1.09	0.7267	0.2822	0.6663	0.8651
Rate of return	3.02%	10.3%	5.08%	3.82%	2.16%	0.71%	1.68%	2.18%
EPS ²	1.919	7.868	4.178	0.2612	-2.873	-0.7113	1.704	2.237
Distribution rate	59.2%	60.5%	53.8%	417%	-25.3%	-39.7%	39.1%	38.7%
Net sales ¹	30,902	41,554	35,118	30,652	27,290	19,040	20,437	22,120
EBITDA ¹	9,802	20,634	14,495	9,958	8,460	6,334	7,764	8,591
EBIT ¹	7,050	17,790	11,963	7,168	5,012	3,823	5,107	5,778
Net income ¹	2,089	8,562	4,514	283	-3,068	-514.1	1,746	2,284
Net Debt ¹	5,575	3,916	6,918	10,615	10,623	8,954	9,170	7,672
Reference price ²	37.58	46.37	44.28	28.50	33.60	39.70	39.70	39.70
Nbr of stocks (in thousands)	1,086,891	1,072,107	1,069,338	1,068,292	1,068,672	1,079,139	-	-
Announcement Date	25/02/21	24/02/22	23/02/23	22/02/24	20/02/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ANGLO AMERICAN PLC	-55.82x	2.72x	8.18x	0.71%	42.85B
BHP GROUP LIMITED	12.77x	3.18x	5.87x	4.1%	151B
RIO TINTO PLC	12.01x	2.55x	5.93x	5.03%	126B
GRUPO MÉXICO, S.A.B. DE C.V.	15.96x	4.02x	7.46x	3.25%	71.09B
SAUDI ARABIAN MINING COMPANY (MA'ADEN)	29.18x	6.7x	16.31x	-.--%	61.58B
GLENCORE PLC	51.56x	0.41x	7.3x	2.01%	59.42B
FRESNILLO PLC	25.03x	5.93x	10.18x	2.43%	26.65B
HINDUSTAN ZINC LIMITED	18.16x	5.67x	10.78x	4.32%	23.39B
VEDANTA LIMITED	11.63x	1.66x	5.39x	6.47%	22.76B
TECK RESOURCES LIMITED	28.47x	3.23x	8.77x	0.81%	21.96B
Average	14.89x	3.61x	8.62x	2.91%	60.66B
Weighted average by Cap.	14.88x	3.36x	7.90x	3.24%