|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 557.00 GBX | -1.59% |
|
+2.58% | +37.01% |
| 02:18am | Stocks rise, pound up after surprise US jobs fall | AN |
| 02:08am | Berenberg Updates Model for Glencore Amid Australia Listing Plans; Price Target, Estimates Adjusted | MT |
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 | 89,369 | - | - |
| Change | - | 27.77% | -13.85% | -26.5% | 19.17% | 39.43% | - | - |
| Enterprise Value (EV) 1 | 97,884 | 111,797 | 103,497 | 90,192 | 103,501 | 125,347 | 121,117 | 117,987 |
| Change | - | 14.21% | -7.42% | -12.86% | 14.76% | 21.11% | -3.37% | -2.58% |
| P/E | 13.4x | 5x | 17.7x | -34x | 182x | 12.4x | 12.4x | 12.5x |
| PBR | 1.82x | 1.89x | 1.69x | 1.2x | 1.68x | 2.19x | 2.06x | 1.89x |
| PEG | - | 0x | -0.2x | 0x | -1x | 0x | 43x | -13.2x |
| Capitalization / Revenue | 0.33x | 0.33x | 0.34x | 0.23x | 0.26x | 0.28x | 0.32x | 0.32x |
| EV / Revenue | 0.48x | 0.44x | 0.48x | 0.39x | 0.42x | 0.39x | 0.43x | 0.42x |
| EV / EBITDA | 4.59x | 3.28x | 6.05x | 6.28x | 7.67x | 6.08x | 5.88x | 5.8x |
| EV / EBIT | 6.75x | 4.19x | 9.96x | 13x | 17.3x | 9.38x | 9.08x | 9.2x |
| EV / FCF | 18.7x | 11.8x | 15.8x | 20.3x | -357x | 21.7x | 17.5x | 16.9x |
| FCF Yield | 5.36% | 8.48% | 6.33% | 4.93% | -0.28% | 4.61% | 5.73% | 5.93% |
| Dividend per Share 2 | 0.26 | 0.44 | 0.13 | 0.1 | 0.1 | 0.2551 | 0.2758 | 0.2848 |
| Rate of return | 5.12% | 6.61% | 2.16% | 2.26% | 1.83% | 3.35% | 3.62% | 3.74% |
| EPS 2 | 0.38 | 1.33 | 0.34 | -0.13 | 0.03 | 0.6138 | 0.6155 | 0.6097 |
| Distribution rate | 68.4% | 33.1% | 38.2% | -76.9% | 333% | 41.6% | 44.8% | 46.7% |
| Net sales 1 | 203,751 | 255,984 | 217,829 | 230,944 | 247,535 | 324,253 | 281,490 | 279,380 |
| EBITDA 1 | 21,323 | 34,060 | 17,102 | 14,358 | 13,500 | 20,624 | 20,606 | 20,344 |
| EBIT 1 | 14,495 | 26,657 | 10,392 | 6,938 | 5,978 | 13,362 | 13,335 | 12,826 |
| Net income 1 | 4,974 | 17,320 | 4,280 | -1,634 | 400 | 7,194 | 7,249 | 7,059 |
| Net Debt 1 | 31,400 | 26,854 | 30,316 | 36,405 | 39,405 | 35,978 | 31,748 | 28,617 |
| Reference price 2 | 5.077 | 6.656 | 6.013 | 4.424 | 5.472 | 7.614 | 7.614 | 7.614 |
| 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 | 15/2/22 | 15/2/23 | 21/2/24 | 19/2/25 | 18/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.47x | 0.38x | 6.07x | 3.35% | 89.37B | |
| 20.55x | 4.04x | 7.22x | 3.54% | 225B | |
| 12.3x | 2.93x | 6.39x | 4.83% | 172B | |
| 15.49x | 4.4x | 7.3x | 3.26% | 99.41B | |
| 24x | 6.4x | 14.96x | -.--% | 62.5B | |
| 44.34x | 3.16x | 7.75x | 1.81% | 57.31B | |
| 15.26x | 3.15x | 6.24x | 0.59% | 32.43B | |
| 12.29x | 3.99x | 5.98x | 4.64% | 27.14B | |
| 13.41x | 4.83x | 8.57x | 3.79% | 26.17B | |
| 19.01x | 4.79x | 8.68x | 0.29% | 22.87B | |
| Average | 18.91x | 3.81x | 7.91x | 2.61% | 81.37B | |
| Weighted average by Cap. | 18.48x | 3.58x | 7.56x | 3.2% |
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
