Valuation Hudbay Minerals Inc.

Stocks

Market Closed - Toronto S.E. Other stock markets 21:00:00 22/07/2026 BST			5-day change	1st Jan Change
33.11 ^CAD	+2.19%		+7.29%	+21.50%

07-21	TSX rebounds as key Canadian commodities escape new US tariffs	RE
07-21	TSX gains on mining strength; US tariffs in focus	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,893	1,324	1,926	3,192	7,873	10,207	-	-
Change	-	-30.08%	45.51%	65.75%	146.63%	29.64%	-	-
Enterprise Value (EV) ¹	2,880	2,282	2,964	3,718	8,313	9,923	8,854	7,968
Change	-	-20.77%	29.87%	25.45%	123.58%	19.37%	-10.78%	-10%
P/E	-7.78x	18.7x	25.1x	40.5x	13.8x	14.1x	11.5x	13.6x
PBR	1.28x	0.84x	-	-	2.43x	-	-	-
PEG	-	-0x	-1.4x	-4.46x	0x	1x	0.5x	-0.9x
Capitalization / Revenue	1.26x	0.91x	1.14x	1.58x	3.56x	3.41x	2.94x	3.4x
EV / Revenue	1.92x	1.56x	1.75x	1.84x	3.76x	3.32x	2.55x	2.65x
EV / EBITDA	5.26x	4.8x	4.58x	4.52x	7.84x	6.29x	4.49x	4.15x
EV / EBIT	15.2x	16.5x	11.6x	9.39x	13.4x	8.3x	5.85x	7.27x
EV / FCF	451x	12.8x	15.1x	11.8x	34.6x	16.6x	12.3x	-
FCF Yield	0.22%	7.84%	6.6%	8.5%	2.89%	6.02%	8.14%	-
Dividend per Share ²	0.0157	0.0147	0.0148	0.0141	0.0146	0.0238	0.0246	0.0236
Rate of return	0.22%	0.29%	0.27%	0.17%	0.07%	0.1%	0.11%	0.1%
EPS ²	-0.93	0.27	0.22	0.2	1.44	1.634	1.994	1.69
Distribution rate	-1.69%	5.44%	6.73%	7.05%	1.02%	1.46%	1.23%	1.4%
Net sales ¹	1,502	1,461	1,690	2,021	2,211	2,992	3,474	3,005
EBITDA ¹	547.1	475.9	647.8	822.5	1,061	1,577	1,973	1,920
EBIT ¹	189	138.3	256.1	395.9	621.2	1,196	1,513	1,096
Net income ¹	-244.4	70.38	66.37	76.7	568.5	670.1	843.3	674.7
Net Debt ¹	987.3	958.5	1,038	525.7	439.7	-284.4	-1,354	-2,239
Reference price ²	7.24	5.05	5.52	8.10	19.87	22.99	22.99	22.99
Nbr of stocks (in thousands)	261,525	261,903	348,908	393,934	396,149	444,056	-	-
Announcement Date	23/02/22	23/02/23	23/02/24	19/02/25	19/02/26	-	-	-

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.($)
HUDBAY MINERALS INC.	14.07x	3.32x	6.29x	0.1%	10.21B
ANTOFAGASTA PLC	27.53x	5.01x	7.7x	1.59%	48.36B
SOCIEDAD MINERA CERRO VERDE S.A.A.	14.03x	-	-	5.7%	23.8B
FIRST QUANTUM MINERALS LTD.	72.6x	4.45x	13.24x	0.03%	23.26B
PT AMMAN MINERAL INTERNASIONAL TBK	18.34x	5.35x	10.73x	-.--%	17.36B
KGHM POLSKA MIEDZ	7.27x	1.34x	4x	0.57%	16.16B
WESTERN MINING CO.,LTD.	13.82x	-	-	3.06%	11.92B
CAPSTONE COPPER CORP.	15.43x	2.77x	5.65x	-.--%	7.26B
SANDFIRE RESOURCES LIMITED	18.34x	3.58x	6.85x	1.27%	6.05B
Average	22.38x	3.69x	7.78x	1.37%	18.26B
Weighted average by Cap.	26.29x	4.17x	8.38x	1.63%