Valuation Glencore plc Mexican S.E.

Stocks

End-of-day quote Mexican S.E. 2026-07-17			5-day change	1st Jan Change
120.66 ^MXN	-11.77%		-.--%	+46.84%

10-02	G-7 Agrees to Release 100 Million Barrels of -2-	DJ
10-02	G-7 Agrees to Release 100 Million Barrels of Diesel and Crude -- Commodities Roundup	DJ

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	66,484	84,943	73,181	53,787	64,096	87,174	-	-
Change	-	27.77%	-13.85%	-26.5%	19.17%	36.01%	-	-
Enterprise Value (EV) ¹	97,884	111,797	103,497	90,192	103,501	123,412	120,284	117,005
Change	-	14.21%	-7.42%	-12.86%	14.76%	19.24%	-2.53%	-2.73%
P/E	13.4x	5x	17.7x	-34x	182x	11.8x	12x	11.9x
PBR	1.82x	1.89x	1.69x	1.2x	1.68x	2.13x	2.01x	1.84x
PEG	-	0x	-0.2x	0x	-1x	0x	-5.53x	11.8x
Capitalization / Revenue	0.33x	0.33x	0.34x	0.23x	0.26x	0.27x	0.3x	0.31x
EV / Revenue	0.48x	0.44x	0.48x	0.39x	0.42x	0.38x	0.42x	0.41x
EV / EBITDA	4.59x	3.28x	6.05x	6.28x	7.67x	6.03x	5.75x	5.63x
EV / EBIT	6.75x	4.19x	9.96x	13x	17.3x	9.01x	8.99x	9.14x
EV / FCF	18.7x	11.8x	15.8x	20.3x	-357x	20.6x	14.7x	17.1x
FCF Yield	5.36%	8.48%	6.33%	4.93%	-0.28%	4.85%	6.81%	5.84%
Dividend per Share ²	0.26	0.44	0.13	0.1	0.1	0.2549	0.2539	0.2703
Rate of return	5.12%	6.61%	2.16%	2.26%	1.83%	3.43%	3.42%	3.64%
EPS ²	0.38	1.33	0.34	-0.13	0.03	0.6303	0.6166	0.6228
Distribution rate	68.4%	33.1%	38.2%	-76.9%	333%	40.4%	41.2%	43.4%
Net sales ¹	203,751	255,984	217,829	230,944	247,535	327,706	288,417	284,614
EBITDA ¹	21,323	34,060	17,102	14,358	13,500	20,452	20,934	20,769
EBIT ¹	14,495	26,657	10,392	6,938	5,978	13,700	13,375	12,806
Net income ¹	4,974	17,320	4,280	-1,634	400	7,472	7,323	7,288
Net Debt ¹	31,400	26,854	30,316	36,405	39,405	36,239	33,110	29,831
Reference price ²	5.077	6.656	6.013	4.424	5.472	7.427	7.427	7.427
Nbr of stocks (in thousands)	13,094,998	12,762,238	12,169,709	12,157,132	11,713,994	11,736,770	-	-
Announcement Date	2/15/22	2/15/23	2/21/24	2/19/25	2/18/26	-	-	-

¹USD in Million²USD

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.($)
BHP GROUP LIMITED	16.17x	3.83x	6.93x	3.64%	216B
RIO TINTO PLC	10.93x	2.7x	5.9x	5.4%	160B
GRUPO MÉXICO, S.A.B. DE C.V.	14.5x	4.16x	6.87x	3.28%	100B
GLENCORE PLC	11.43x	0.37x	5.91x	3.54%	87.17B
SAUDI ARABIAN MINING COMPANY (MAADEN)	25.42x	6.26x	16.33x	-.--%	63.02B
ANGLO AMERICAN PLC	57.51x	3.11x	7.62x	2.34%	58.08B
TECK RESOURCES LIMITED	15.58x	3.17x	6.24x	0.58%	33.64B
FRESNILLO PLC	12.05x	3.82x	5.89x	5.17%	26.28B
HINDUSTAN ZINC LIMITED	12.47x	4.49x	7.88x	3.98%	24.48B
Average	19.56x	3.55x	7.73x	3.1%	85.42B
Weighted average by Cap.	17.92x	3.39x	7.38x	3.48%