|
Real-time Estimate
Cboe Europe
16:30:00 29/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 553.50 GBX | +0.36% |
|
+1.50% | +36.22% |
| 01:14pm | Congo to audit major miners annually from 2027 as part of local content drive, regulator says | RE |
| 10:48am | FTSE 100 rises as AstraZeneca lifts healthcare sector | 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 | 85,808 | - | - |
| Change | - | 27.77% | -13.85% | -26.5% | 19.17% | 33.87% | - | - |
| Enterprise Value (EV) 1 | 97,884 | 111,797 | 103,497 | 90,192 | 103,501 | 122,046 | 118,918 | 115,639 |
| Change | - | 14.21% | -7.42% | -12.86% | 14.76% | 17.92% | -2.56% | -2.76% |
| P/E | 13.4x | 5x | 17.7x | -34x | 182x | 11.7x | 11.9x | 11.8x |
| PBR | 1.82x | 1.89x | 1.69x | 1.2x | 1.68x | 2.1x | 1.98x | 1.82x |
| PEG | - | 0x | -0.2x | 0x | -1x | 0x | -5.41x | 8.94x |
| 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 | 5.98x | 5.7x | 5.58x |
| EV / EBIT | 6.75x | 4.19x | 9.96x | 13x | 17.3x | 8.97x | 8.95x | 9.07x |
| EV / FCF | 18.7x | 11.8x | 15.8x | 20.3x | -357x | 20.4x | 14.6x | 17.1x |
| FCF Yield | 5.36% | 8.48% | 6.33% | 4.93% | -0.28% | 4.91% | 6.84% | 5.86% |
| 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% | 3.52% | 3.36% | 4.01% |
| 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 | 7.311 | 7.311 | 7.311 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.68x | 0.37x | 5.99x | 3.52% | 85.81B | |
| 16.34x | 3.87x | 6.99x | 3.62% | 213B | |
| 11.07x | 2.75x | 5.99x | 5.31% | 160B | |
| 14.86x | 4.27x | 7.05x | 3.2% | 98.36B | |
| 25.87x | 6.35x | 16.55x | -.--% | 63.95B | |
| 54.94x | 3.12x | 7.65x | 2.33% | 56.32B | |
| 15.47x | 3.15x | 6.21x | 0.59% | 31.92B | |
| 12.35x | 3.93x | 6.05x | 5.04% | 26.8B | |
| 12.87x | 4.65x | 8.15x | 3.86% | 25.31B | |
| 18.75x | 4.34x | 7.97x | 0.33% | 20.64B | |
| Average | 19.42x | 3.68x | 7.86x | 2.78% | 78.23B | |
| Weighted average by Cap. | 17.90x | 3.47x | 7.51x | 3.36% |
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
- Valuation Glencore plc
Select your edition
All financial news and data tailored to specific country editions
