|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,763.50 GBX | -2.07% |
|
+6.75% | +14.82% |
| 05:33am | WINNERS & LOSERS: ICG assets rise; miners track lower gold prices | AN |
| 05:12am | European Midday Briefing : Shares Fall, Oil Up as Investors Weigh Inflation Outlook | DJ |
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 | 50,761 | - | - |
| Change | - | 2.75% | 14.88% | -6.95% | 121.71% | 16.67% | - | - |
| Enterprise Value (EV) 1 | 17,327 | 19,244 | 22,250 | 21,253 | 46,257 | 53,826 | 53,291 | 52,301 |
| Change | - | 11.06% | 15.62% | -4.48% | 117.65% | 16.36% | -0.99% | -1.86% |
| P/E | 13.8x | 12x | 25.3x | 23.7x | 32.7x | 28.9x | 25.4x | 21.6x |
| PBR | 2.14x | 2.13x | 2.36x | 2.07x | 4.2x | 4.47x | 4.12x | 3.7x |
| PEG | - | 0.6x | -0.6x | -33.46x | 0.5x | 0.9x | 1.9x | 1.2x |
| Capitalization / Revenue | 2.39x | 3.13x | 3.33x | 2.97x | 5.05x | 4.91x | 4.58x | 4.04x |
| EV / Revenue | 2.32x | 3.28x | 3.52x | 3.21x | 5.37x | 5.2x | 4.81x | 4.16x |
| EV / EBITDA | 3.58x | 6.57x | 7.21x | 6.2x | 8.89x | 7.93x | 7.2x | 6.17x |
| EV / EBIT | 4.76x | 11.4x | 12.6x | 13x | 13.7x | 10.9x | 9.9x | 8.54x |
| EV / FCF | 9.16x | -8,367x | 109x | -159x | -75.5x | 48.8x | 23.6x | 14.6x |
| FCF Yield | 10.9% | -0.01% | 0.92% | -0.63% | -1.32% | 2.05% | 4.24% | 6.84% |
| Dividend per Share 2 | 1.425 | 0.597 | 0.36 | 0.314 | 0.646 | 0.778 | 0.8339 | 1.08 |
| Rate of return | 7.86% | 3.21% | 1.68% | 1.58% | 1.46% | 1.51% | 1.62% | 2.1% |
| EPS 2 | 1.309 | 1.555 | 0.847 | 0.841 | 1.348 | 1.783 | 2.026 | 2.387 |
| Distribution rate | 109% | 38.4% | 42.5% | 37.3% | 47.9% | 43.6% | 41.2% | 45.2% |
| Net sales 1 | 7,470 | 5,862 | 6,324 | 6,613 | 8,620 | 10,349 | 11,073 | 12,558 |
| EBITDA 1 | 4,836 | 2,930 | 3,087 | 3,427 | 5,202 | 6,784 | 7,404 | 8,481 |
| EBIT 1 | 3,639 | 1,682 | 1,769 | 1,637 | 3,374 | 4,957 | 5,384 | 6,128 |
| Net income 1 | 1,290 | 1,533 | 835.1 | 829.4 | 1,329 | 1,793 | 2,012 | 2,380 |
| Net Debt 1 | -540.5 | 885.8 | 1,160 | 1,629 | 2,750 | 3,065 | 2,530 | 1,540 |
| Reference price 2 | 18.12 | 18.62 | 21.39 | 19.91 | 44.13 | 51.49 | 51.49 | 51.49 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 28.87x | 5.2x | 7.93x | 1.51% | 50.76B | |
| 14.64x | - | - | 5.46% | 24.85B | |
| 74.77x | 4.38x | 12.41x | 0.03% | 22.94B | |
| 7.64x | 1.39x | 4.17x | 0.55% | 16.9B | |
| 15.65x | 4.74x | 9.51x | -.--% | 14.65B | |
| 13.54x | - | - | 3.12% | 11.67B | |
| 13.39x | 3.2x | 6.09x | 0.11% | 9.98B | |
| 15.56x | 2.76x | 5.69x | -.--% | 7.26B | |
| 18.89x | 3.69x | 7.06x | 1.23% | 6.21B | |
| Average | 22.55x | 3.62x | 7.55x | 1.33% | 18.36B | |
| Weighted average by Cap. | 26.78x | 4.14x | 8.11x | 1.62% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
