|
Real-time Estimate
Cboe Europe
15:00:22 26/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 3,167.50 GBX | +3.92% |
|
-5.77% | -3.45% |
| 09:08am | Stocks rise as Computacenter leads gains | AN |
| 10-23 | WINNERS & LOSERS: Luxury sector woes hurt Burberry; oil majors climb | AN |
Company Valuation: Antofagasta plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 17,868 | 18,358 | 21,090 | 19,624 | 43,508 | 40,194 | - | - |
| Change | - | 2.75% | 14.88% | -6.95% | 121.71% | -7.62% | - | - |
| Enterprise Value (EV) 1 | 17,327 | 19,244 | 22,250 | 21,253 | 46,257 | 44,060 | 43,744 | 41,962 |
| Change | - | 11.06% | 15.62% | -4.48% | 117.65% | -4.75% | -0.72% | -4.07% |
| P/E | 13.8x | 12x | 25.3x | 23.7x | 32.7x | 20.2x | 20x | 17.1x |
| PBR | 2.14x | 2.13x | 2.36x | 2.07x | 4.2x | 3.48x | 3.2x | 2.87x |
| PEG | - | 0.6x | -0.6x | -33.46x | 0.5x | 0.4x | 19.69x | 1x |
| Capitalization / Revenue | 2.39x | 3.13x | 3.33x | 2.97x | 5.05x | 3.85x | 3.71x | 3.34x |
| EV / Revenue | 2.32x | 3.28x | 3.52x | 3.21x | 5.37x | 4.22x | 4.04x | 3.49x |
| EV / EBITDA | 3.58x | 6.57x | 7.21x | 6.2x | 8.89x | 6.47x | 6.13x | 5.1x |
| EV / EBIT | 4.76x | 11.4x | 12.6x | 13x | 13.7x | 8.73x | 8.21x | 7.04x |
| EV / FCF | 9.16x | -8,367x | 109x | -159x | -75.5x | 81.4x | 22.1x | 13.4x |
| FCF Yield | 10.9% | -0.01% | 0.92% | -0.63% | -1.32% | 1.23% | 4.53% | 7.49% |
| Dividend per Share 2 | 1.425 | 0.597 | 0.36 | 0.314 | 0.646 | 0.9327 | 0.8826 | 1.033 |
| Rate of return | 7.86% | 3.21% | 1.68% | 1.58% | 1.46% | 2.29% | 2.16% | 2.53% |
| EPS 2 | 1.309 | 1.555 | 0.847 | 0.841 | 1.348 | 2.021 | 2.041 | 2.381 |
| Distribution rate | 109% | 38.4% | 42.5% | 37.3% | 47.9% | 46.2% | 43.2% | 43.4% |
| Net sales 1 | 7,470 | 5,862 | 6,324 | 6,613 | 8,620 | 10,450 | 10,824 | 12,027 |
| EBITDA 1 | 4,836 | 2,930 | 3,087 | 3,427 | 5,202 | 6,811 | 7,139 | 8,221 |
| EBIT 1 | 3,639 | 1,682 | 1,769 | 1,637 | 3,374 | 5,045 | 5,330 | 5,962 |
| Net income 1 | 1,290 | 1,533 | 835.1 | 829.4 | 1,329 | 1,980 | 1,984 | 2,381 |
| Net Debt 1 | -540.5 | 885.8 | 1,160 | 1,629 | 2,750 | 3,866 | 3,550 | 1,768 |
| Reference price 2 | 18.12 | 18.62 | 21.39 | 19.91 | 44.13 | 40.77 | 40.77 | 40.77 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.18x | 4.22x | 6.47x | 2.29% | 40.19B | |
| 23.16x | 9.05x | 13.77x | 2.33% | 156B | |
| 20.79x | 3.22x | 7.52x | 0.92% | 93.6B | |
| 9.4x | 1.06x | 4.43x | 3.56% | 43.78B | |
| 14.22x | 4.22x | 6.93x | 5.62% | 23.77B | |
| 61.77x | 3.78x | 11.67x | 0.07% | 19.8B | |
| 15.15x | 2.88x | 9.82x | 1.29% | 17.16B | |
| 5.55x | 0.25x | 6.53x | 6.99% | 16.57B | |
| 13.31x | 4.88x | 8.92x | -.--% | 16.25B | |
| Average | 20.39x | 3.73x | 8.45x | 2.56% | 47.48B | |
| Weighted average by Cap. | 20.86x | 5.24x | 9.66x | 2.27% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ANTO Stock
- Valuation Antofagasta plc
Select your edition
All financial news and data tailored to specific country editions
