Valuation BHP Group Limited

Equities

Market Closed - Australian S.E. Other stock markets 02:10:36 2024-09-06 EDT			5-day change	1st Jan Change
38.45 ^AUD	-1.18%		-5.69%	-23.73%

09-06	Vale, BHP, Samarco JV Near $18 Billion Deal for Brazilian Dam Collapse	MT
09-06	How Miners Regained Their Appetite for Deals -- Analysis	DJ

Fiscal Period: June	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	116,088	169,397	143,842	151,647	144,369	130,351	-	-
Change	-	45.92%	-15.09%	5.43%	-4.8%	-9.71%	-	-
Enterprise Value (EV) ¹	129,626	174,904	144,175	162,813	153,489	138,346	138,929	139,185
Change	-	34.93%	-17.57%	12.93%	-5.73%	-9.87%	0.42%	0.18%
P/E ratio	15.8x	16.3x	4.66x	11.8x	18.3x	9.72x	10.7x	11.9x
PBR	2.61x	3.59x	3.2x	3.41x	3.22x	2.59x	2.45x	2.23x
PEG	-	0.4x	0x	-0.2x	-0.5x	0.1x	-1.14x	-1.2x
Capitalization / Revenue	2.7x	2.79x	2.21x	2.82x	2.59x	2.43x	2.51x	2.64x
EV / Revenue	3.02x	2.88x	2.21x	3.03x	2.76x	2.58x	2.68x	2.82x
EV / EBITDA	5.87x	4.68x	3.55x	5.82x	5.29x	4.71x	4.94x	5.45x
EV / EBIT	8.17x	5.77x	4.19x	7.13x	6.5x	5.79x	6.21x	7.02x
EV / FCF	16.1x	8.7x	5.72x	13.6x	13x	13.1x	14.4x	16.6x
FCF Yield	6.22%	11.5%	17.5%	7.35%	7.72%	7.64%	6.92%	6.02%
Dividend per Share ²	1.2	3.01	3.25	1.7	1.46	1.403	1.31	1.194
Rate of return	4.85%	8.27%	11.4%	5.68%	5.13%	5.46%	5.1%	4.65%
EPS ²	1.57	2.235	6.093	2.547	1.555	2.644	2.395	2.157
Distribution rate	76.4%	135%	53.3%	66.7%	93.9%	53.1%	54.7%	55.4%
Net sales ¹	42,931	60,817	65,098	53,817	55,658	53,669	51,908	49,360
EBITDA ¹	22,071	37,379	40,634	27,956	29,016	29,370	28,143	25,561
EBIT ¹	15,874	30,291	34,400	22,820	23,631	23,876	22,379	19,820
Net income ¹	7,956	11,304	30,900	12,921	7,897	13,056	12,724	10,995
Net Debt ¹	13,538	5,507	333	11,166	9,120	7,995	8,578	8,834
Reference price ²	24.73	36.41	28.42	29.94	28.48	25.70	25.70	25.70
Nbr of stocks (in thousands)	5,056,735	5,057,690	5,061,151	5,064,466	5,069,816	5,072,340	-	-
Announcement Date	8/17/20	8/17/21	8/15/22	8/21/23	8/26/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
BHP GROUP LIMITED	9.72x	2.58x	4.71x	+5.46%	130B
RIO TINTO PLC	8.15x	1.95x	4.3x	+7.16%	101B
GLENCORE PLC	16.95x	0.4x	5.73x	+2.69%	58.69B
SAUDI ARABIAN MINING COMPANY (MA'ADEN)	41.42x	5.9x	15.61x	-.--%	40.43B
GRUPO MÉXICO, S.A.B. DE C.V.	10.1x	2.35x	4.48x	+5.96%	38.64B
ANGLO AMERICAN PLC	76.43x	1.51x	4.52x	+3.13%	32.29B
HINDUSTAN ZINC LIMITED	19.96x	6.17x	11.97x	+5.22%	24.5B
TECK RESOURCES LIMITED	24x	1.96x	4.79x	+1.70%	22.63B
VEDANTA LIMITED	13.23x	1.6x	5.61x	+7.00%	21.38B
IVANHOE MINES LTD.	48.96x	81.73x	15.89x	-.--%	15.74B
Average	26.89x	10.61x	7.76x	+3.83%	48.55B
Weighted average by Cap.	19.98x	5.05x	6.40x	+4.61%