|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,974.00 GBX | -1.88% |
|
+7.29% | +21.20% |
| 08-06 | WINNERS & LOSERS: Tritax completes fundraise; Wizz Air swings to loss | AN |
| 08-05 | FTSE 100 rises, led by Glencore, Next earnings; banks slide | RE |
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 | 52,707 | - | - |
| Change | - | 2.75% | 14.88% | -6.95% | 121.71% | 21.14% | - | - |
| Enterprise Value (EV) 1 | 17,327 | 19,244 | 22,250 | 21,253 | 46,257 | 55,807 | 55,351 | 53,558 |
| Change | - | 11.06% | 15.62% | -4.48% | 117.65% | 20.64% | -0.82% | -3.24% |
| P/E | 13.8x | 12x | 25.3x | 23.7x | 32.7x | 29.7x | 26.3x | 22.2x |
| PBR | 2.14x | 2.13x | 2.36x | 2.07x | 4.2x | 4.62x | 4.28x | 3.85x |
| PEG | - | 0.6x | -0.6x | -33.46x | 0.5x | 0.9x | 2x | 1.2x |
| Capitalization / Revenue | 2.39x | 3.13x | 3.33x | 2.97x | 5.05x | 5.14x | 4.77x | 4.2x |
| EV / Revenue | 2.32x | 3.28x | 3.52x | 3.21x | 5.37x | 5.44x | 5.01x | 4.27x |
| EV / EBITDA | 3.58x | 6.57x | 7.21x | 6.2x | 8.89x | 8.3x | 7.45x | 6.36x |
| EV / EBIT | 4.76x | 11.4x | 12.6x | 13x | 13.7x | 11.4x | 10.3x | 8.75x |
| EV / FCF | 9.16x | -8,367x | 109x | -159x | -75.5x | 53.5x | 22.7x | 14.2x |
| FCF Yield | 10.9% | -0.01% | 0.92% | -0.63% | -1.32% | 1.87% | 4.41% | 7.05% |
| 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% | 1.48% | 1.6% | 1.97% |
| 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 | 53.46 | 53.46 | 53.46 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 30.35x | 5.54x | 8.46x | 1.45% | 53.77B | |
| 93.01x | 4.6x | 14.12x | 0.03% | 25.19B | |
| 14.24x | 4.23x | 6.94x | 5.61% | 24.15B | |
| 8.01x | 1.49x | 4.46x | 0.49% | 18.59B | |
| 18.9x | 5.48x | 10.98x | -.--% | 17.84B | |
| 14.39x | - | - | 2.91% | 14.48B | |
| 15.47x | 3.89x | 7.18x | 0.1% | 11.49B | |
| 17.01x | 3.09x | 6.27x | -.--% | 8.28B | |
| 19.23x | 3.9x | 7.44x | 1.17% | 6.87B | |
| Average | 25.62x | 4.03x | 8.23x | 1.31% | 20.07B | |
| Weighted average by Cap. | 30.24x | 4.44x | 8.68x | 1.52% |
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
