Valuation BHP Group Limited

Equities

Market Closed - Australian S.E. Other stock markets 05:15:17 12/12/2025 GMT			5-day change	1st Jan Change
45.59 ^AUD	+1.09%		+1.67%	+15.27%

08:52am	SolGold gets GBP842 million takeover approach with shareholder support	AN
11:39am	China's Jiangxi Copper sweetens bid for UK-listed SolGold to $1.13 billion	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	169,397	143,842	151,647	144,369	122,299	152,655	-	-
Change	-	-15.09%	5.43%	-4.8%	-15.29%	24.82%	-	-
Enterprise Value (EV) ¹	174,904	144,175	162,813	153,489	135,223	167,441	168,117	167,268
Change	-	-17.57%	12.93%	-5.73%	-11.9%	23.83%	0.4%	-0.5%
P/E ratio	16.3x	4.66x	11.8x	18.3x	13.6x	12.8x	12.8x	13.2x
PBR	3.59x	3.2x	3.41x	3.22x	2.57x	2.94x	2.69x	2.47x
PEG	-	0x	-0.2x	-0.5x	1x	0.4x	140.73x	-4.55x
Capitalization / Revenue	2.79x	2.21x	2.82x	2.59x	2.39x	2.91x	3x	2.96x
EV / Revenue	2.88x	2.21x	3.03x	2.76x	2.64x	3.2x	3.31x	3.24x
EV / EBITDA	4.68x	3.55x	5.82x	5.29x	5.2x	5.88x	6.13x	6.16x
EV / EBIT	5.77x	4.19x	7.13x	6.5x	6.68x	7.46x	7.97x	8.17x
EV / FCF	8.7x	5.72x	13.6x	13x	14.5x	18.6x	18.2x	16.3x
FCF Yield	11.5%	17.5%	7.35%	7.72%	6.87%	5.37%	5.49%	6.14%
Dividend per Share ²	3.01	3.25	1.7	1.46	1.1	1.232	1.187	1.079
Rate of return	8.27%	11.4%	5.68%	5.13%	4.57%	4.1%	3.95%	3.59%
EPS ²	2.235	6.093	2.547	1.555	1.774	2.342	2.344	2.276
Distribution rate	135%	53.3%	66.7%	93.9%	62%	52.6%	50.6%	47.4%
Net sales ¹	60,817	65,098	53,817	55,658	51,262	52,383	50,814	51,596
EBITDA ¹	37,379	40,634	27,956	29,016	26,000	28,473	27,433	27,171
EBIT ¹	30,291	34,400	22,820	23,631	20,240	22,431	21,095	20,466
Net income ¹	11,304	30,900	12,921	7,897	9,019	11,467	11,116	11,133
Net Debt ¹	5,507	333	11,166	9,120	12,924	14,786	15,461	14,613
Reference price ²	36.41	28.42	29.94	28.48	24.09	30.06	30.06	30.06
Nbr of stocks (in thousands)	5,057,690	5,061,151	5,064,466	5,069,816	5,075,992	5,077,908	-	-
Announcement Date	17/08/21	15/08/22	21/08/23	26/08/24	18/08/25	-	-	-

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.($)
BHP GROUP LIMITED	12.88x	3.2x	5.89x	4.09%	153B
RIO TINTO PLC	12.36x	2.62x	6.08x	4.89%	130B
GRUPO MÉXICO, S.A.B. DE C.V.	16.7x	4.17x	7.78x	3.11%	74.38B
SAUDI ARABIAN MINING COMPANY (MA'ADEN)	29.13x	6.69x	16.29x	-.--%	61.48B
GLENCORE PLC	53.64x	0.41x	7.33x	1.98%	60.35B
ANGLO AMERICAN PLC	-54.94x	2.7x	8.13x	0.67%	41.95B
FRESNILLO PLC	26.55x	6.31x	10.83x	2.29%	28.26B
HINDUSTAN ZINC LIMITED	18.94x	5.92x	11.29x	4.12%	24.47B
VEDANTA LIMITED	11.69x	1.67x	5.42x	6.43%	22.91B
TECK RESOURCES LIMITED	28.36x	3.29x	8.94x	0.81%	21.97B
Average	15.53x	3.70x	8.80x	2.84%	61.87B
Weighted average by Cap.	15.59x	3.43x	8.01x	3.18%