Valuation Anglo American plc

Equities

Real-time Estimate Cboe Europe Other stock markets 15:24:22 10/09/2024 BST			5-day change	1st Jan Change
1,991.30 ^GBX	-1.88%		-5.48%	+1.14%

01:32pm	Four steps back, one step forward
10:44am	Barclays cuts Asos to 'underweight'	AN

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	35,499	40,850	49,712	47,347	30,446	32,176	-	-
Change	-	15.07%	21.69%	-4.76%	-35.7%	5.68%	-	-
Enterprise Value (EV) ¹	40,125	46,425	53,628	54,265	41,061	43,801	43,832	43,218
Change	-	15.7%	15.52%	1.19%	-24.33%	6.67%	0.07%	-1.4%
P/E ratio	10.2x	19.6x	5.89x	10.6x	109x	76.2x	11x	9.09x
PBR	1.44x	1.59x	1.81x	1.73x	1.22x	1.29x	1.2x	1.12x
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	1.08x	1.03x
EV / Revenue	1.34x	1.5x	1.29x	1.55x	1.34x	1.5x	1.47x	1.38x
EV / EBITDA	4.01x	4.74x	2.6x	3.74x	4.12x	4.51x	4.27x	3.93x
EV / EBIT	5.72x	6.59x	3.01x	4.54x	5.73x	6.31x	6.03x	5.59x
EV / FCF	10.5x	18.6x	4.88x	15.2x	66.2x	32.3x	16.5x	10.9x
FCF Yield	9.53%	5.37%	20.5%	6.59%	1.51%	3.1%	6.05%	9.17%
Dividend per Share ²	1.09	1	4.19	1.98	0.96	0.8322	0.9649	1.123
Rate of return	3.79%	3.02%	10.3%	5.08%	3.82%	3.14%	3.64%	4.23%
EPS ²	2.81	1.69	6.93	3.68	0.23	0.3483	2.42	2.92
Distribution rate	38.8%	59.2%	60.5%	53.8%	417%	239%	39.9%	38.5%
Net sales ¹	29,870	30,902	41,554	35,118	30,652	29,120	29,792	31,336
EBITDA ¹	10,006	9,802	20,634	14,495	9,958	9,704	10,260	10,991
EBIT ¹	7,010	7,050	17,790	11,963	7,168	6,938	7,271	7,733
Net income ¹	3,547	2,089	8,562	4,514	283	1,643	2,934	3,491
Net Debt ¹	4,626	5,575	3,916	6,918	10,615	11,625	11,656	11,042
Reference price ²	28.78	33.10	40.84	39.00	25.10	26.53	26.53	26.53
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	20/02/20	25/02/21	24/02/22	23/02/23	22/02/24	-	-	-

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	76.17x	1.5x	4.51x	+3.14%	32.18B
BHP GROUP LIMITED	9.75x	2.6x	4.76x	+5.44%	131B
RIO TINTO PLC	8.21x	1.96x	4.32x	+7.10%	101B
GLENCORE PLC	16.98x	0.39x	5.73x	+2.68%	58.8B
SAUDI ARABIAN MINING COMPANY (MA'ADEN)	40.61x	5.8x	15.35x	-.--%	39.65B
GRUPO MÉXICO, S.A.B. DE C.V.	10.2x	2.38x	4.52x	+5.91%	39.03B
HINDUSTAN ZINC LIMITED	19.68x	6.09x	11.8x	+5.29%	24.16B
TECK RESOURCES LIMITED	24.4x	2x	4.88x	+1.67%	22.97B
VEDANTA LIMITED	13.25x	1.6x	5.62x	+7.00%	21.4B
IVANHOE MINES LTD.	48.67x	81.26x	15.8x	-.--%	15.65B
Average	26.79x	10.56x	7.73x	+3.82%	48.58B
Weighted average by Cap.	19.85x	5.00x	6.36x	+4.60%