|
Delayed
OTC Markets
19:40:22 30/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 14.68 USD | +0.27% |
|
+0.76% | +34.22% |
| 07:33pm | Peabody Energy, Glencore Work on Possible Bid for Coal Assets in Venezuela | MT |
| 06:10pm | Glencore, Peabody and Heeney Capital weigh Venezuela coal deals, Bloomberg News reports | RE |
Company Valuation: Glencore plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 66,484 | 84,943 | 73,181 | 53,787 | 64,096 | 85,526 | - | - |
| Change | - | 27.77% | -13.85% | -26.5% | 19.17% | 33.43% | - | - |
| Enterprise Value (EV) 1 | 97,884 | 111,797 | 103,497 | 90,192 | 103,501 | 121,764 | 118,636 | 115,357 |
| Change | - | 14.21% | -7.42% | -12.86% | 14.76% | 17.65% | -2.57% | -2.76% |
| P/E | 13.4x | 5x | 17.7x | -34x | 182x | 11.6x | 11.9x | 11.7x |
| PBR | 1.82x | 1.89x | 1.69x | 1.2x | 1.68x | 2.09x | 1.97x | 1.81x |
| PEG | - | 0x | -0.2x | 0x | -1x | 0x | -5.41x | 8.87x |
| Capitalization / Revenue | 0.33x | 0.33x | 0.34x | 0.23x | 0.26x | 0.26x | 0.3x | 0.3x |
| EV / Revenue | 0.48x | 0.44x | 0.48x | 0.39x | 0.42x | 0.37x | 0.41x | 0.41x |
| EV / EBITDA | 4.59x | 3.28x | 6.05x | 6.28x | 7.67x | 5.97x | 5.69x | 5.57x |
| EV / EBIT | 6.75x | 4.19x | 9.96x | 13x | 17.3x | 8.94x | 8.93x | 9.04x |
| EV / FCF | 18.7x | 11.8x | 15.8x | 20.3x | -357x | 20.3x | 14.6x | 17x |
| FCF Yield | 5.36% | 8.48% | 6.33% | 4.93% | -0.28% | 4.92% | 6.86% | 5.87% |
| Dividend per Share 2 | 0.26 | 0.44 | 0.13 | 0.1 | 0.1 | 0.2572 | 0.2454 | 0.293 |
| Rate of return | 5.12% | 6.61% | 2.16% | 2.26% | 1.83% | 3.53% | 3.37% | 4.02% |
| EPS 2 | 0.38 | 1.33 | 0.34 | -0.13 | 0.03 | 0.626 | 0.6122 | 0.6203 |
| Distribution rate | 68.4% | 33.1% | 38.2% | -76.9% | 333% | 41.1% | 40.1% | 47.2% |
| Net sales 1 | 203,751 | 255,984 | 217,829 | 230,944 | 247,535 | 326,424 | 287,185 | 284,458 |
| EBITDA 1 | 21,323 | 34,060 | 17,102 | 14,358 | 13,500 | 20,397 | 20,862 | 20,728 |
| EBIT 1 | 14,495 | 26,657 | 10,392 | 6,938 | 5,978 | 13,614 | 13,284 | 12,754 |
| Net income 1 | 4,974 | 17,320 | 4,280 | -1,634 | 400 | 7,418 | 7,261 | 7,251 |
| Net Debt 1 | 31,400 | 26,854 | 30,316 | 36,405 | 39,405 | 36,239 | 33,110 | 29,831 |
| Reference price 2 | 5.077 | 6.656 | 6.013 | 4.424 | 5.472 | 7.287 | 7.287 | 7.287 |
| Nbr of stocks (in thousands) | 13,094,998 | 12,762,238 | 12,169,709 | 12,157,132 | 11,713,994 | 11,736,770 | - | - |
| Announcement Date | 15/02/22 | 15/02/23 | 21/02/24 | 19/02/25 | 18/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.47x | 3.89x | 7.05x | 3.58% | 215B | |
| 11.05x | 2.75x | 5.99x | 5.32% | 160B | |
| 14.77x | 4.24x | 7x | 3.22% | 97.7B | |
| 11.64x | 0.37x | 5.97x | 3.53% | 85.53B | |
| 25.37x | 6.24x | 16.25x | -.--% | 62.7B | |
| 55.1x | 3.12x | 7.66x | 2.32% | 56.49B | |
| 15.44x | 3.14x | 6.19x | 0.59% | 31.78B | |
| 12.21x | 3.88x | 5.98x | 5.09% | 26.51B | |
| 12.65x | 4.56x | 8.01x | 3.93% | 24.88B | |
| Average | 19.41x | 3.58x | 7.79x | 3.07% | 84.48B | |
| Weighted average by Cap. | 17.85x | 3.43x | 7.46x | 3.45% |
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
- GLEN Stock
- GLNCY Stock
- Valuation Glencore plc
Select your edition
All financial news and data tailored to specific country editions
