|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 516.70 GBX | 0.00% |
|
+1.21% | +27.09% |
| 07-17 | Kazakhstan's January-June copper output drops 4.5% year-on-year | RE |
| 07-16 | Panmure Liberum raises Dunelm and cuts B&M | AN |
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 | 81,438 | - | - |
| Change | - | 27.77% | -13.85% | -26.5% | 19.17% | 27.06% | - | - |
| Enterprise Value (EV) 1 | 97,884 | 111,797 | 103,497 | 90,192 | 103,501 | 116,436 | 112,971 | 110,388 |
| Change | - | 14.21% | -7.42% | -12.86% | 14.76% | 12.5% | -2.98% | -2.29% |
| P/E | 13.4x | 5x | 17.7x | -34x | 182x | 12x | 11x | 11.3x |
| PBR | 1.82x | 1.89x | 1.69x | 1.2x | 1.68x | 1.97x | 1.84x | 1.7x |
| PEG | - | 0x | -0.2x | 0x | -1x | 0x | 1.2x | -4.19x |
| Capitalization / Revenue | 0.33x | 0.33x | 0.34x | 0.23x | 0.26x | 0.28x | 0.29x | 0.29x |
| EV / Revenue | 0.48x | 0.44x | 0.48x | 0.39x | 0.42x | 0.41x | 0.41x | 0.4x |
| EV / EBITDA | 4.59x | 3.28x | 6.05x | 6.28x | 7.67x | 5.79x | 5.42x | 5.35x |
| EV / EBIT | 6.75x | 4.19x | 9.96x | 13x | 17.3x | 8.81x | 8.33x | 8.37x |
| EV / FCF | 18.7x | 11.8x | 15.8x | 20.3x | -357x | 18.4x | 19.1x | 17.8x |
| FCF Yield | 5.36% | 8.48% | 6.33% | 4.93% | -0.28% | 5.43% | 5.24% | 5.62% |
| Dividend per Share 2 | 0.26 | 0.44 | 0.13 | 0.1 | 0.1 | 0.2267 | 0.302 | 0.3142 |
| Rate of return | 5.12% | 6.61% | 2.16% | 2.26% | 1.83% | 3.26% | 4.34% | 4.52% |
| EPS 2 | 0.38 | 1.33 | 0.34 | -0.13 | 0.03 | 0.578 | 0.6309 | 0.6139 |
| Distribution rate | 68.4% | 33.1% | 38.2% | -76.9% | 333% | 39.2% | 47.9% | 51.2% |
| Net sales 1 | 203,751 | 255,984 | 217,829 | 230,944 | 247,535 | 287,112 | 278,878 | 278,687 |
| EBITDA 1 | 21,323 | 34,060 | 17,102 | 14,358 | 13,500 | 20,116 | 20,843 | 20,615 |
| EBIT 1 | 14,495 | 26,657 | 10,392 | 6,938 | 5,978 | 13,224 | 13,563 | 13,195 |
| Net income 1 | 4,974 | 17,320 | 4,280 | -1,634 | 400 | 6,453 | 7,346 | 7,103 |
| Net Debt 1 | 31,400 | 26,854 | 30,316 | 36,405 | 39,405 | 34,998 | 31,534 | 28,950 |
| Reference price 2 | 5.077 | 6.656 | 6.013 | 4.424 | 5.472 | 6.951 | 6.951 | 6.951 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.03x | 0.41x | 5.79x | 3.26% | 81.44B | |
| 18x | 3.7x | 6.59x | 3.84% | 204B | |
| 10.85x | 2.67x | 5.72x | 5.4% | 155B | |
| 13.45x | 3.94x | 6.55x | 3.48% | 89.15B | |
| 22.29x | 6x | 13.92x | -.--% | 58.04B | |
| 25.61x | 2.72x | 6.98x | 1.37% | 49.01B | |
| 14.37x | 2.73x | 5.66x | 0.7% | 26.99B | |
| 10.32x | 3.52x | 5.23x | 5.44% | 24.21B | |
| 12.35x | 4.35x | 7.64x | 4.43% | 22.74B | |
| 16.75x | 4.22x | 7.61x | 0.34% | 20.21B | |
| Average | 15.60x | 3.43x | 7.17x | 2.83% | 73.12B | |
| Weighted average by Cap. | 15.51x | 3.25x | 6.90x | 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
- Valuation Glencore plc
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
