|
Market Closed -
London S.E.
01:35:25 29/08/26 am AEST
|
5-day change | 1st Jan Change | ||
| 595.60 GBX | +0.05% |
|
-0.20% | +46.50% |
| 28/08 | What is Radiant World and why is it in the news? | RE |
| 27/08 | Argentina, Chile revive cross-border mining framework for investment | 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 | 94,783 | - | - |
| Change | - | 27.77% | -13.85% | -26.5% | 19.17% | 47.88% | - | - |
| Enterprise Value (EV) 1 | 97,884 | 111,797 | 103,497 | 90,192 | 103,501 | 130,944 | 127,893 | 125,054 |
| Change | - | 14.21% | -7.42% | -12.86% | 14.76% | 26.52% | -2.33% | -2.22% |
| P/E | 13.4x | 5x | 17.7x | -34x | 182x | 13.1x | 13.3x | 13.2x |
| PBR | 1.82x | 1.89x | 1.69x | 1.2x | 1.68x | 2.32x | 2.19x | 2x |
| PEG | - | 0x | -0.2x | 0x | -1x | 0x | -8.71x | 18.6x |
| Capitalization / Revenue | 0.33x | 0.33x | 0.34x | 0.23x | 0.26x | 0.29x | 0.33x | 0.33x |
| EV / Revenue | 0.48x | 0.44x | 0.48x | 0.39x | 0.42x | 0.4x | 0.45x | 0.44x |
| EV / EBITDA | 4.59x | 3.28x | 6.05x | 6.28x | 7.67x | 6.5x | 6.24x | 6.17x |
| EV / EBIT | 6.75x | 4.19x | 9.96x | 13x | 17.3x | 9.69x | 9.59x | 9.65x |
| EV / FCF | 18.7x | 11.8x | 15.8x | 20.3x | -357x | 23.2x | 15.6x | 18.5x |
| FCF Yield | 5.36% | 8.48% | 6.33% | 4.93% | -0.28% | 4.31% | 6.41% | 5.42% |
| Dividend per Share 2 | 0.26 | 0.44 | 0.13 | 0.1 | 0.1 | 0.2556 | 0.2649 | 0.3052 |
| Rate of return | 5.12% | 6.61% | 2.16% | 2.26% | 1.83% | 3.16% | 3.28% | 3.78% |
| EPS 2 | 0.38 | 1.33 | 0.34 | -0.13 | 0.03 | 0.6155 | 0.6061 | 0.6104 |
| Distribution rate | 68.4% | 33.1% | 38.2% | -76.9% | 333% | 41.5% | 43.7% | 50% |
| Net sales 1 | 203,751 | 255,984 | 217,829 | 230,944 | 247,535 | 326,327 | 285,769 | 283,241 |
| EBITDA 1 | 21,323 | 34,060 | 17,102 | 14,358 | 13,500 | 20,143 | 20,486 | 20,272 |
| EBIT 1 | 14,495 | 26,657 | 10,392 | 6,938 | 5,978 | 13,518 | 13,337 | 12,954 |
| Net income 1 | 4,974 | 17,320 | 4,280 | -1,634 | 400 | 7,271 | 7,169 | 7,190 |
| Net Debt 1 | 31,400 | 26,854 | 30,316 | 36,405 | 39,405 | 36,162 | 33,110 | 30,271 |
| Reference price 2 | 5.077 | 6.656 | 6.013 | 4.424 | 5.472 | 8.076 | 8.076 | 8.076 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.12x | 0.4x | 6.5x | 3.16% | 94.78B | |
| 18.59x | 4.4x | 7.91x | 3.12% | 245B | |
| 12.26x | 3.03x | 6.57x | 4.8% | 178B | |
| 16.38x | 4.61x | 7.63x | 3.03% | 105B | |
| 28.49x | 7.04x | 18.48x | -.--% | 72.06B | |
| 55.25x | 3.39x | 8.34x | 1.12% | 62.02B | |
| 16.18x | 3.28x | 6.5x | 0.56% | 34.05B | |
| 14.31x | 4.66x | 7.09x | 4.05% | 31.67B | |
| 14.01x | 5.07x | 8.97x | 3.65% | 27.49B | |
| 21.61x | 5.01x | 9.2x | 0.28% | 23.8B | |
| Average | 21.02x | 4.09x | 8.72x | 2.38% | 87.46B | |
| Weighted average by Cap. | 19.55x | 3.86x | 8.34x | 2.93% |
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
