Valuation Glencore plc

Equities

Market Closed - London S.E. Other stock markets 16:35:04 15/05/2026 BST			5-day change	1st Jan Change
574.30 ^GBX	-3.62%		+1.97%	+41.26%

05-15	Mubadala Energy-backed Catarus Raises $9.8 Billion Financing for US LNG Project	MT
05-15	Kazakhstan's January-April 2026 copper output down 1.9% year-on-year	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	66,484	84,943	73,181	53,787	64,096	89,630	-	-
Change	-	27.77%	-13.85%	-26.5%	19.17%	39.84%	-	-
Enterprise Value (EV) ¹	97,884	111,797	103,497	90,192	103,501	123,270	119,182	116,353
Change	-	14.21%	-7.42%	-12.86%	14.76%	19.1%	-3.32%	-2.37%
P/E ratio	13.4x	5x	17.7x	-34x	182x	14x	14x	13.9x
PBR	1.82x	1.89x	1.69x	1.2x	1.68x	2.18x	2.02x	1.91x
PEG	-	0x	-0.2x	0x	-1x	0x	-100.54x	13.08x
Capitalization / Revenue	0.33x	0.33x	0.34x	0.23x	0.26x	0.32x	0.33x	0.33x
EV / Revenue	0.48x	0.44x	0.48x	0.39x	0.42x	0.44x	0.44x	0.43x
EV / EBITDA	4.59x	3.28x	6.05x	6.28x	7.67x	6.23x	6.03x	5.88x
EV / EBIT	6.75x	4.19x	9.96x	13x	17.3x	9.93x	10x	9.53x
EV / FCF	18.7x	11.8x	15.8x	20.3x	-357x	18.4x	21.9x	19.6x
FCF Yield	5.36%	8.48%	6.33%	4.93%	-0.28%	5.44%	4.57%	5.1%
Dividend per Share ²	0.26	0.44	0.13	0.1	0.1	0.2014	0.1768	0.2414
Rate of return	5.12%	6.61%	2.16%	2.26%	1.83%	2.63%	2.31%	3.16%
EPS ²	0.38	1.33	0.34	-0.13	0.03	0.5458	0.545	0.5508
Distribution rate	68.4%	33.1%	38.2%	-76.9%	333%	36.9%	32.4%	43.8%
Net sales ¹	203,751	255,984	217,829	230,944	247,535	281,008	271,140	271,381
EBITDA ¹	21,323	34,060	17,102	14,358	13,500	19,780	19,759	19,801
EBIT ¹	14,495	26,657	10,392	6,938	5,978	12,408	11,910	12,210
Net income ¹	4,974	17,320	4,280	-1,634	400	6,217	6,103	6,309
Net Debt ¹	31,400	26,854	30,316	36,405	39,405	33,640	29,552	26,723
Reference price ²	5.077	6.656	6.013	4.424	5.472	7.651	7.651	7.651
Nbr of stocks (in thousands)	13,094,998	12,762,238	12,169,709	12,157,132	11,713,994	11,715,401	-	-
Announcement Date	15/02/22	15/02/23	21/02/24	19/02/25	18/02/26	-	-	-

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.($)
GLENCORE PLC	14.02x	0.44x	6.23x	2.63%	89.63B
BHP GROUP LIMITED	17.14x	4.05x	7.24x	3.46%	220B
RIO TINTO PLC	12.44x	3.05x	6.52x	4.71%	179B
GRUPO MÉXICO, S.A.B. DE C.V.	13.39x	4.09x	7.03x	3.87%	90.67B
SAUDI ARABIAN MINING COMPANY (MAADEN)	22.51x	6.54x	15.17x	0.05%	66.36B
ANGLO AMERICAN PLC	29.71x	2.99x	7.78x	1.81%	54.71B
FRESNILLO PLC	12.63x	4.5x	6.49x	4.14%	32.74B
TECK RESOURCES LIMITED	17.09x	3.15x	6.77x	0.62%	30.01B
HINDUSTAN ZINC LIMITED	20.17x	6.83x	12.59x	3.22%	28.07B
LUNDIN MINING CORPORATION	22.55x	5.11x	9.51x	0.27%	24.03B
Average	18.17x	4.07x	8.53x	2.48%	81.49B
Weighted average by Cap.	16.71x	3.68x	7.83x	3.12%