Valuation Boliden Mexican S.E.

Stocks

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

06-25	Copper miners cave in, but the rest seem collateral damage
06-24	Choppy session on the Stockholm exchange, OMXS30 closed flat	FW

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	152,484	-	-
Change	-	11.79%	-19.63%	-1.27%	72.29%	4.23%	-	-
Enterprise Value (EV) ¹	94,811	106,996	96,735	95,575	161,499	167,059	162,331	156,819
Change	-	12.85%	-9.59%	-1.2%	68.98%	3.44%	-2.83%	-3.4%
P/E	11x	8.62x	14.2x	8.47x	15.4x	12.6x	10.4x	9.55x
PBR	1.88x	1.84x	1.52x	1.31x	1.91x	1.78x	1.58x	1.44x
PEG	-	0.2x	-0.3x	0.1x	-1.73x	0.5x	0.5x	1.1x
Capitalization / Revenue	1.39x	1.24x	1.09x	0.95x	1.56x	1.3x	1.2x	1.19x
EV / Revenue	1.38x	1.24x	1.23x	1.07x	1.73x	1.42x	1.28x	1.22x
EV / EBITDA	5.68x	4.85x	6.66x	4.67x	7.35x	6.22x	5.31x	4.93x
EV / EBIT	8.55x	6.73x	11.7x	6.98x	12.2x	10.2x	8.28x	7.45x
EV / FCF	13.3x	16.9x	-28.8x	35.9x	-17.5x	40.9x	18.3x	13x
FCF Yield	7.54%	5.92%	-3.47%	2.79%	-5.73%	2.44%	5.45%	7.68%
Dividend per Share ²	26	26.5	7.5	-	-	14.58	21.69	24.31
Rate of return	7.43%	6.77%	2.38%	-	-	2.71%	4.04%	4.53%
EPS ²	31.81	45.37	22.21	36.65	33.39	42.49	51.73	56.23
Distribution rate	81.7%	58.4%	33.8%	-	-	34.3%	41.9%	43.2%
Net sales ¹	68,635	86,437	78,554	89,207	93,509	117,657	127,232	128,083
EBITDA ¹	16,703	22,057	14,533	20,475	21,972	26,873	30,569	31,839
EBIT ¹	11,083	15,895	8,287	13,692	13,192	16,430	19,599	21,053
Net income ¹	8,701	12,410	6,074	10,022	9,404	11,832	14,228	15,508
Net Debt ¹	-918	-15	10,728	10,662	15,205	14,575	9,847	4,335
Reference price ²	350.00	391.25	314.50	310.50	515.20	537.00	537.00	537.00
Nbr of stocks (in thousands)	273,511	273,511	273,471	273,471	283,955	283,955	-	-
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	22.97x	8.9x	13.76x	2.41%	146B
FREEPORT-MCMORAN INC.	24.35x	3.29x	7.94x	0.96%	90.28B
CMOC GROUP LIMITED	11.7x	1.47x	5.58x	2.92%	54.2B
CHINA TUNGSTEN AND HIGHTECH MATERIALS CO.,LTD	50.91x	-	-	0.28%	35.43B
JX ADVANCED METALS CORPORATION	41.3x	5.67x	21.89x	0.57%	28B
XIAMEN TUNGSTEN CO.,LTD.	27.91x	-	-	1.9%	20.06B
TIANQI LITHIUM CORPORATION	15.54x	4.37x	5.55x	1.31%	15.28B
KOREA ZINC COMPANY, LTD.	19.17x	1.08x	9.95x	2.25%	14.69B
Average	26.73x	4.13x	10.78x	1.58%	50.47B
Weighted average by Cap.	25.31x	5.50x	11.11x	1.76%