Valuation Anglo American plc

Equities

Market Closed - London S.E. Other stock markets 16:35:14 15/07/2025 BST			5-day change	1st Jan Change
2,222.00 ^GBX	-0.58%		+1.09%	-17.22%

07-15	Peabody Energy to Benefit From Pivot to Coking Coal as Mine Restart Risks Persist, UBS Says	MT
07-15	Iron ore remains the sector's heart and soul

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	32,115	-	-
Change	-	21.69%	-4.76%	-35.7%	17.95%	-10.57%	-	-
Enterprise Value (EV) ¹	46,425	53,628	54,265	41,061	46,534	41,656	41,174	40,593
Change	-	15.52%	1.19%	-24.33%	13.33%	-10.48%	-1.16%	-1.41%
P/E ratio	19.6x	5.89x	10.6x	109x	-11.7x	36.6x	16.5x	13.5x
PBR	1.59x	1.81x	1.73x	1.22x	1.73x	1.62x	1.49x	1.45x
PEG	-	0x	-0.2x	-1.2x	0x	-0x	0x	0.6x
Capitalization / Revenue	1.32x	1.2x	1.35x	0.99x	1.32x	1.61x	1.65x	1.56x
EV / Revenue	1.5x	1.29x	1.55x	1.34x	1.71x	2.09x	2.12x	1.97x
EV / EBITDA	4.74x	2.6x	3.74x	4.12x	5.5x	6.46x	5.85x	4.94x
EV / EBIT	6.59x	3.01x	4.54x	5.73x	9.28x	11.1x	8.35x	7.17x
EV / FCF	18.6x	4.88x	15.2x	66.2x	18.1x	81.2x	29x	23.2x
FCF Yield	5.37%	20.5%	6.59%	1.51%	5.53%	1.23%	3.45%	4.31%
Dividend per Share ²	1.135	4.757	2.248	1.09	0.7267	0.395	0.6701	0.8467
Rate of return	3.02%	10.3%	5.08%	3.82%	2.16%	1.33%	2.25%	2.84%
EPS ²	1.919	7.868	4.178	0.2612	-2.873	0.814	1.802	2.204
Distribution rate	59.2%	60.5%	53.8%	417%	-25.3%	48.5%	37.2%	38.4%
Net sales ¹	30,902	41,554	35,118	30,652	27,290	19,905	19,427	20,620
EBITDA ¹	9,802	20,634	14,495	9,958	8,460	6,447	7,032	8,213
EBIT ¹	7,050	17,790	11,963	7,168	5,012	3,747	4,929	5,660
Net income ¹	2,089	8,562	4,514	283	-3,068	846.9	1,809	2,239
Net Debt ¹	5,575	3,916	6,918	10,615	10,623	9,541	9,059	8,478
Reference price ²	37.58	46.37	44.28	28.50	33.60	29.76	29.76	29.76
Nbr of stocks (in thousands)	1,086,891	1,072,107	1,069,338	1,068,292	1,068,673	1,079,140	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ANGLO AMERICAN PLC	33.97x	2.1x	6.48x	1.34%	32.44B
BHP GROUP LIMITED	13.12x	2.89x	5.68x	3.97%	132B
RIO TINTO PLC	10.23x	2.22x	5.25x	5.89%	102B
SAUDI ARABIAN MINING COMPANY (MA'ADEN)	33.1x	6.66x	16.45x	-.--%	57.02B
GLENCORE PLC	23.47x	0.38x	6.34x	2.51%	49.65B
GRUPO MÉXICO, S.A.B. DE C.V.	11.99x	2.74x	5.23x	4.68%	47.36B
HINDUSTAN ZINC LIMITED	17.86x	5.5x	10.77x	7.11%	21.44B
VEDANTA LIMITED	10.45x	1.49x	4.93x	6.88%	20.35B
TECK RESOURCES LIMITED	23.25x	2.48x	6.18x	1.01%	19.13B
FRESNILLO PLC	18.64x	3.79x	7.29x	3.15%	15.28B
Average	19.61x	3.02x	7.46x	3.65%	49.68B
Weighted average by Cap.	17.76x	2.93x	7.16x	3.77%