Valuation Antofagasta plc

Equities

Market Closed - London S.E. Other stock markets 16:35:18 10/04/2026 BST			5-day change	1st Jan Change
3,788.00 ^GBX	+3.02%		+9.57%	+15.52%

04-10	FTSE 100 flatlines ahead of Iran-US peace talks	AN
04-10	European Stocks Tracking Higher in Friday Trading Amid US-Iran Ceasefire Talks; German Inflation Rises in March	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	17,868	18,358	21,090	19,624	43,508	50,306	-	-
Change	-	2.75%	14.88%	-6.95%	121.71%	15.63%	-	-
Enterprise Value (EV) ¹	17,327	19,244	22,250	21,253	46,257	53,459	53,089	51,931
Change	-	11.06%	15.62%	-4.48%	117.65%	15.57%	-0.69%	-2.18%
P/E ratio	13.8x	12x	25.3x	23.7x	32.7x	30.1x	30.1x	23.7x
PBR	2.14x	2.13x	2.36x	2.07x	4.2x	4.52x	4.19x	3.8x
PEG	-	0.6x	-0.6x	-33.46x	0.5x	1.2x	139.68x	0.9x
Capitalization / Revenue	2.39x	3.13x	3.33x	2.97x	5.05x	5.14x	4.88x	4.2x
EV / Revenue	2.32x	3.28x	3.52x	3.21x	5.37x	5.46x	5.15x	4.34x
EV / EBITDA	3.58x	6.57x	7.21x	6.2x	8.89x	8.33x	7.94x	6.57x
EV / EBIT	4.76x	11.4x	12.6x	13x	13.7x	11.5x	11.5x	9.22x
EV / FCF	9.16x	-8,367x	109x	-159x	-75.5x	55.2x	21.2x	14.5x
FCF Yield	10.9%	-0.01%	0.92%	-0.63%	-1.32%	1.81%	4.71%	6.87%
Dividend per Share ²	1.425	0.597	0.36	0.314	0.646	0.744	0.7293	0.9954
Rate of return	7.86%	3.21%	1.68%	1.58%	1.46%	1.46%	1.43%	1.95%
EPS ²	1.309	1.555	0.847	0.841	1.348	1.694	1.697	2.157
Distribution rate	109%	38.4%	42.5%	37.3%	47.9%	43.9%	43%	46.2%
Net sales ¹	7,470	5,862	6,324	6,613	8,620	9,792	10,301	11,977
EBITDA ¹	4,836	2,930	3,087	3,427	5,202	6,420	6,684	7,901
EBIT ¹	3,639	1,682	1,769	1,637	3,374	4,663	4,630	5,633
Net income ¹	1,290	1,533	835.1	829.4	1,329	1,635	1,725	2,144
Net Debt ¹	-540.5	885.8	1,160	1,629	2,750	3,153	2,783	1,625
Reference price ²	18.12	18.62	21.39	19.91	44.13	51.03	51.03	51.03
Nbr of stocks (in thousands)	985,857	985,857	985,857	985,857	985,857	985,857	-	-
Announcement Date	22/02/22	21/02/23	20/02/24	18/02/25	17/02/26	-	-	-

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.($)
ANTOFAGASTA PLC	30.13x	5.46x	8.33x	1.46%	50.31B
PT AMMAN MINERAL INTERNASIONAL TBK	19.96x	5x	10.98x	-.--%	22.99B
FIRST QUANTUM MINERALS LTD.	30.09x	4.37x	10.68x	0.05%	22.78B
SOCIEDAD MINERA CERRO VERDE S.A.A.	11.54x	3.23x	5.35x	4.38%	19.29B
KGHM POLSKA MIEDZ	8.65x	1.44x	4.39x	0.73%	17.31B
HUDBAY MINERALS INC.	13.3x	3.21x	5.66x	0.1%	9.66B
CAPSTONE COPPER CORP.	12.38x	2.57x	5.36x	-.--%	6.71B
SANDFIRE RESOURCES LIMITED	17.81x	3.49x	6.79x	0.99%	5.8B
Average	17.98x	3.60x	7.19x	0.96%	19.36B
Weighted average by Cap.	21.62x	4.16x	7.90x	1.15%