Valuation Fresnillo plc

Equities

Market Closed - London S.E. Other stock markets 01:35:28 16/04/26 am AEST			5-day change	1st Jan Change
3,579.00 ^GBX	-3.03%		-1.21%	+7.35%

16/04	Traders weigh war deadlock; luxury woes hit Paris	AN
15/04	Stocks rise, oil falls, on fresh Middle East hope	AN

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	11,364	8,908	8,007	5,579	5,734	35,806	35,806	-
Change	-	-21.61%	-10.12%	-30.32%	2.77%	524.51%	0%	-
Enterprise Value (EV) ¹	11,450	8,841	8,007	5,884	5,275	34,325	33,436	32,584
Change	-	-22.78%	-9.44%	-26.52%	-10.34%	550.67%	-2.59%	-2.55%
P/E ratio	30.4x	21.1x	29.4x	23.9x	40.7x	31x	14x	14x
PBR	3.27x	2.46x	2.17x	1.48x	1.48x	8.17x	6.15x	5.33x
PEG	-	1.7x	-0.8x	-1.7x	-1x	0x	0x	393.9x
Capitalization / Revenue	4.68x	3.3x	3.29x	2.06x	1.64x	7.25x	5.38x	5.39x
EV / Revenue	4.71x	3.27x	3.29x	2.18x	1.51x	7.88x	5.02x	4.9x
EV / EBITDA	9.79x	7.33x	10.7x	8.97x	3.41x	13.3x	7.16x	7x
EV / EBIT	17.6x	13.3x	28.2x	41.3x	5.58x	16.6x	7.87x	7.88x
EV / FCF	22.7x	29.2x	-89x	-105x	5.68x	21.6x	22.6x	14.6x
FCF Yield	4.41%	3.43%	-1.12%	-0.95%	17.6%	4.63%	4.42%	6.84%
Dividend per Share ²	0.258	0.339	0.167	0.056	0.325	1.037	1.781	1.806
Rate of return	1.67%	2.8%	1.54%	0.74%	4.18%	2.13%	3.66%	3.72%
EPS ²	0.5077	0.572	0.369	0.317	0.191	1.567	3.461	3.462
Distribution rate	50.8%	59.3%	45.3%	17.7%	170%	66.2%	51.5%	52.2%
Net sales ¹	2,430	2,703	2,433	2,705	3,496	4,561	6,656	6,646
EBITDA ¹	1,169	1,206	751.1	655.7	1,547	2,796	4,673	4,655
EBIT ¹	649.7	666.7	283.6	142.5	945.8	2,292	4,249	4,136
Net income ¹	374.1	421.2	271.9	233.9	140.9	1,384	2,547	2,565
Net Debt ¹	86.26	-66.91	-	304.4	-458.3	-1,482	-2,371	-3,223
Reference price ²	15.42	12.09	10.87	7.57	7.78	48.59	48.59	48.59
Nbr of stocks (in thousands)	736,894	736,894	736,894	736,894	736,894	736,894	736,894	-
Announcement Date	2/3/21	8/3/22	7/3/23	5/3/24	4/3/25	3/3/26	-	-

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.($)
FRESNILLO PLC	31.01x	7.88x	13.26x	2.13%	35.81B
BHP GROUP LIMITED	15.64x	3.77x	6.75x	3.68%	204B
RIO TINTO PLC	11.92x	2.93x	6.27x	4.89%	170B
GRUPO MÉXICO, S.A.B. DE C.V.	20.61x	5.21x	9.51x	2.51%	93.85B
GLENCORE PLC	14.43x	0.44x	6.23x	2.44%	88.31B
SAUDI ARABIAN MINING COMPANY (MAADEN)	25.62x	7.45x	16.52x	0.04%	75.31B
ANGLO AMERICAN PLC	27.77x	2.88x	7.65x	1.89%	52.07B
VEDANTA LIMITED	14.59x	2.15x	6.62x	4.89%	32.1B
TECK RESOURCES LIMITED	17.84x	3.34x	7.39x	0.63%	28.54B
HINDUSTAN ZINC LIMITED	18.36x	6.22x	11.47x	3.68%	26.31B
Average	19.78x	4.23x	9.17x	2.68%	80.61B
Weighted average by Cap.	17.82x	3.87x	8.34x	3.08%