|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,836.50 GBX | +4.28% |
|
+7.64% | +16.90% |
| 04:28am | Miners rise as copper price up; earnings roll in | AN |
| 07-30 | FTSE 100's early promise fades as BoE holds rates | AN |
Company Valuation: Antofagasta plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 17,868 | 18,358 | 21,090 | 19,624 | 43,508 | 48,692 | - | - |
| Change | - | 2.75% | 14.88% | -6.95% | 121.71% | 11.92% | - | - |
| Enterprise Value (EV) 1 | 17,327 | 19,244 | 22,250 | 21,253 | 46,257 | 51,792 | 51,336 | 49,543 |
| Change | - | 11.06% | 15.62% | -4.48% | 117.65% | 11.96% | -0.88% | -3.49% |
| P/E | 13.8x | 12x | 25.3x | 23.7x | 32.7x | 27.5x | 24.3x | 20.5x |
| PBR | 2.14x | 2.13x | 2.36x | 2.07x | 4.2x | 4.27x | 3.95x | 3.56x |
| PEG | - | 0.6x | -0.6x | -33.46x | 0.5x | 0.8x | 1.8x | 1.1x |
| Capitalization / Revenue | 2.39x | 3.13x | 3.33x | 2.97x | 5.05x | 4.75x | 4.41x | 3.88x |
| EV / Revenue | 2.32x | 3.28x | 3.52x | 3.21x | 5.37x | 5.05x | 4.64x | 3.95x |
| EV / EBITDA | 3.58x | 6.57x | 7.21x | 6.2x | 8.89x | 7.7x | 6.91x | 5.88x |
| EV / EBIT | 4.76x | 11.4x | 12.6x | 13x | 13.7x | 10.5x | 9.57x | 8.1x |
| EV / FCF | 9.16x | -8,367x | 109x | -159x | -75.5x | 49.6x | 21x | 13.1x |
| FCF Yield | 10.9% | -0.01% | 0.92% | -0.63% | -1.32% | 2.01% | 4.75% | 7.62% |
| Dividend per Share 2 | 1.425 | 0.597 | 0.36 | 0.314 | 0.646 | 0.7905 | 0.8551 | 1.055 |
| Rate of return | 7.86% | 3.21% | 1.68% | 1.58% | 1.46% | 1.6% | 1.73% | 2.14% |
| EPS 2 | 1.309 | 1.555 | 0.847 | 0.841 | 1.348 | 1.797 | 2.035 | 2.41 |
| Distribution rate | 109% | 38.4% | 42.5% | 37.3% | 47.9% | 44% | 42% | 43.7% |
| Net sales 1 | 7,470 | 5,862 | 6,324 | 6,613 | 8,620 | 10,259 | 11,052 | 12,547 |
| EBITDA 1 | 4,836 | 2,930 | 3,087 | 3,427 | 5,202 | 6,726 | 7,429 | 8,423 |
| EBIT 1 | 3,639 | 1,682 | 1,769 | 1,637 | 3,374 | 4,913 | 5,366 | 6,118 |
| Net income 1 | 1,290 | 1,533 | 835.1 | 829.4 | 1,329 | 1,817 | 2,023 | 2,407 |
| Net Debt 1 | -540.5 | 885.8 | 1,160 | 1,629 | 2,750 | 3,100 | 2,644 | 850.9 |
| Reference price 2 | 18.12 | 18.62 | 21.39 | 19.91 | 44.13 | 49.39 | 49.39 | 49.39 |
| Nbr of stocks (in thousands) | 985,857 | 985,857 | 985,857 | 985,857 | 985,857 | 985,857 | - | - |
| Announcement Date | 2/22/22 | 2/21/23 | 2/20/24 | 2/18/25 | 2/17/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.48x | 5.05x | 7.7x | 1.6% | 48.69B | |
| 14.04x | 4.17x | 6.84x | 5.69% | 23.77B | |
| 83.51x | 4.25x | 13.05x | 0.03% | 22.91B | |
| 7.24x | 1.36x | 4.05x | 0.54% | 16.7B | |
| 18.3x | 5.34x | 10.71x | -.--% | 17.24B | |
| 13.16x | - | - | 3.19% | 13.23B | |
| 13.48x | 3.39x | 6.28x | 0.11% | 10.06B | |
| 14.75x | 2.71x | 5.58x | -.--% | 7.24B | |
| 17.81x | 3.6x | 6.87x | 1.26% | 6.32B | |
| Average | 23.31x | 3.73x | 7.63x | 1.38% | 18.46B | |
| Weighted average by Cap. | 27.39x | 4.14x | 8.08x | 1.65% |
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
- ANTO Stock
- Valuation Antofagasta plc
Select your edition
All financial news and data tailored to specific country editions
