Company Valuation: AngloGold Ashanti plc

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 8,595 8,102 7,882 11,621 43,057 49,641 - -
Change - -5.74% -2.72% 47.45% 270.5% 15.29% - -
Enterprise Value (EV) 1 9,535 9,163 9,328 12,188 42,178 47,564 45,825 43,938
Change - -3.9% 1.8% 30.67% 246.06% 12.77% -3.66% -4.12%
P/E 14.2x 27.4x -33.4x 9.91x 16.4x 12.5x 11.6x 8.75x
PBR 2.16x 1.97x 2.11x 1.75x 5.32x 4.8x 3.9x 3.13x
PEG - -0.5x 0x -0x 0x 0.2x 1.46x 0.3x
Capitalization / Revenue 2.2x 1.85x 1.76x 2.05x 4.43x 4.14x 3.75x 3.65x
EV / Revenue 2.44x 2.09x 2.08x 2.15x 4.33x 3.97x 3.47x 3.23x
EV / EBITDA 5.29x 5.1x 6.57x 4.44x 6.7x 5.46x 5.1x 5.3x
EV / EBIT 11.8x 11.1x 12.3x 6.1x 10.2x 6.6x 6.42x 6.42x
EV / FCF 91.7x 13.9x -131x 12.9x 14.5x 13x 12.5x 12.2x
FCF Yield 1.09% 7.17% -0.76% 7.73% 6.89% 7.69% 7.98% 8.21%
Dividend per Share 2 0.2 0.46 0.23 0.91 3.57 4.056 4.908 5.221
Rate of return 0.95% 2.37% 1.23% 3.94% 4.19% 4.17% 5.05% 5.37%
EPS 2 1.48 0.71 -0.56 2.33 5.19 7.79 8.408 11.11
Distribution rate 13.5% 64.8% -41.1% 39.1% 68.8% 52.1% 58.4% 47%
Net sales 1 3,903 4,388 4,480 5,673 9,730 11,995 13,222 13,607
EBITDA 1 1,801 1,797 1,420 2,747 6,294 8,704 8,977 8,293
EBIT 1 810 823 759 1,998 4,130 7,208 7,135 6,847
Net income 1 622 297 -235 1,004 2,636 3,968 4,525 5,273
Net Debt 1 940 1,061 1,446 567 -879 -2,077 -3,816 -5,703
Reference price 2 20.98 19.42 18.69 23.08 85.28 97.25 97.25 97.25
Nbr of stocks (in thousands) 417,350 418,387 421,704 503,515 504,887 510,447 - -
Announcement Date 2/22/22 2/22/23 2/23/24 2/19/25 2/20/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
12.48x3.97x5.46x4.17% 49.64B
12.09x4.38x6.82x0.89% 123B
14.37x5.6x7.84x0.9% 91.39B
11.36x3.13x4.48x2.09% 68.57B
27.15x16.01x19.5x0.59% 60.53B
9.51x3.22x4.85x0.54% 32.5B
18.79x4.37x7.92x2.24% 23.15B
19.97x10.35x12.74x0.82% 19.84B
12.89x3.56x6.22x - 18.66B
15.56x6.6x8.95x6.34% 15.9B
Average 15.42x 6.12x 8.48x 2.06% 50.34B
Weighted average by Cap. 14.84x 5.99x 8.28x 1.58%

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

  1. Stock Market
  2. Stocks
  3. AU Stock
  4. Valuation AngloGold Ashanti plc