Valuation Boliden Mexican S.E.

Stocks

End-of-day quote Mexican S.E. 2026-05-15			5-day change	1st Jan Change
953.33 ^MXN	-23.54%		-.--%	-

09-04	Stockholm's stock market opens Friday mixed, OMXS30 index up 0.1 percent	FW
09-02	ROI-LME zinc squeeze signals deepening supply risks for the West: Andy Home	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	95,729	107,011	86,007	84,913	146,294	155,498	-	-
Change	-	11.79%	-19.63%	-1.27%	72.29%	6.29%	-	-
Enterprise Value (EV) ¹	94,811	106,996	96,735	95,575	161,499	170,509	165,508	161,211
Change	-	12.85%	-9.59%	-1.2%	68.98%	5.58%	-2.93%	-2.6%
P/E	11x	8.62x	14.2x	8.47x	15.4x	13.1x	10.6x	9.7x
PBR	1.88x	1.84x	1.52x	1.31x	1.91x	1.82x	1.61x	1.47x
PEG	-	0.2x	-0.3x	0.1x	-1.73x	0.5x	0.4x	1.1x
Capitalization / Revenue	1.39x	1.24x	1.09x	0.95x	1.56x	1.34x	1.21x	1.21x
EV / Revenue	1.38x	1.24x	1.23x	1.07x	1.73x	1.46x	1.29x	1.25x
EV / EBITDA	5.68x	4.85x	6.66x	4.67x	7.35x	6.38x	5.44x	5.09x
EV / EBIT	8.55x	6.73x	11.7x	6.98x	12.2x	10.5x	8.4x	7.75x
EV / FCF	13.3x	16.9x	-28.8x	35.9x	-17.5x	39.7x	18.3x	13x
FCF Yield	7.54%	5.92%	-3.47%	2.79%	-5.73%	2.52%	5.46%	7.7%
Dividend per Share ²	26	26.5	7.5	-	-	14.01	21.18	25.24
Rate of return	7.43%	6.77%	2.38%	-	-	2.56%	3.87%	4.61%
EPS ²	31.81	45.37	22.21	36.65	33.39	41.83	51.89	56.46
Distribution rate	81.7%	58.4%	33.8%	-	-	33.5%	40.8%	44.7%
Net sales ¹	68,635	86,437	78,554	89,207	93,509	116,452	128,051	128,772
EBITDA ¹	16,703	22,057	14,533	20,475	21,972	26,717	30,403	31,669
EBIT ¹	11,083	15,895	8,287	13,692	13,192	16,214	19,698	20,811
Net income ¹	8,701	12,410	6,074	10,022	9,404	11,700	14,226	15,224
Net Debt ¹	-918	-15	10,728	10,662	15,205	15,011	10,011	5,714
Reference price ²	350.00	391.25	314.50	310.50	515.20	547.60	547.60	547.60
Nbr of stocks (in thousands)	273,511	273,511	273,471	273,471	283,955	283,962	-	-
Announcement Date	2/11/22	2/14/23	2/8/24	2/6/25	2/3/26	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SOUTHERN COPPER CORPORATION	26x	9.92x	15.3x	2.01%	168B
FREEPORT-MCMORAN INC.	24.51x	3.66x	8.72x	0.82%	104B
CMOC GROUP LIMITED	12.33x	1.43x	5.93x	2.87%	56.32B
JX ADVANCED METALS CORPORATION	19.51x	3.66x	12.49x	0.9%	22.05B
JIANGXI COPPER COMPANY LIMITED	7.14x	0.29x	7.69x	5.94%	20.58B
CHINA TUNGSTEN AND HIGHTECH MATERIALS CO.,LTD	32.08x	-	-	1.27%	19.56B
KOREA ZINC COMPANY, LTD.	21.46x	1.24x	10.65x	2.05%	18.5B
SUMITOMO METAL MINING CO., LTD.	11.68x	1.6x	10.73x	2.81%	17.33B
Average	19.34x	3.12x	10.21x	2.33%	53.33B
Weighted average by Cap.	22.09x	5.56x	11.37x	1.97%