Valuation Glencore plc Mexican S.E.

Stocks

End-of-day quote Mexican S.E. Other stock markets 2026-06-02			5-day change	1st Jan Change
136.75 ^MXN	+8.27%		-.--%	+66.42%

07-09	FTSE 100 held back by AstraZeneca trial setback	AN
07-09	Goldman Sachs Upgrades Glencore to Buy, Lowers PT	MT

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	80,268	-	-
Change	-	27.77%	-13.85%	-26.5%	19.17%	25.23%	-	-
Enterprise Value (EV) ¹	97,884	111,797	103,497	90,192	103,501	114,423	110,702	107,856
Change	-	14.21%	-7.42%	-12.86%	14.76%	10.55%	-3.25%	-2.57%
P/E	13.4x	5x	17.7x	-34x	182x	12.2x	11.4x	11.5x
PBR	1.82x	1.89x	1.69x	1.2x	1.68x	1.92x	1.76x	1.66x
PEG	-	0x	-0.2x	0x	-1x	0x	1.67x	-12.03x
Capitalization / Revenue	0.33x	0.33x	0.34x	0.23x	0.26x	0.28x	0.29x	0.29x
EV / Revenue	0.48x	0.44x	0.48x	0.39x	0.42x	0.4x	0.4x	0.39x
EV / EBITDA	4.59x	3.28x	6.05x	6.28x	7.67x	5.68x	5.34x	5.25x
EV / EBIT	6.75x	4.19x	9.96x	13x	17.3x	8.6x	8.24x	8.16x
EV / FCF	18.7x	11.8x	15.8x	20.3x	-357x	17.7x	18x	17.2x
FCF Yield	5.36%	8.48%	6.33%	4.93%	-0.28%	5.66%	5.57%	5.82%
Dividend per Share ²	0.26	0.44	0.13	0.1	0.1	0.2047	0.2341	0.2526
Rate of return	5.12%	6.61%	2.16%	2.26%	1.83%	2.99%	3.42%	3.69%
EPS ²	0.38	1.33	0.34	-0.13	0.03	0.561	0.5992	0.5935
Distribution rate	68.4%	33.1%	38.2%	-76.9%	333%	36.5%	39.1%	42.6%
Net sales ¹	203,751	255,984	217,829	230,944	247,535	283,776	275,882	275,907
EBITDA ¹	21,323	34,060	17,102	14,358	13,500	20,136	20,714	20,556
EBIT ¹	14,495	26,657	10,392	6,938	5,978	13,299	13,428	13,219
Net income ¹	4,974	17,320	4,280	-1,634	400	6,517	6,908	6,805
Net Debt ¹	31,400	26,854	30,316	36,405	39,405	34,156	30,435	27,588
Reference price ²	5.077	6.656	6.013	4.424	5.472	6.851	6.851	6.851
Nbr of stocks (in thousands)	13,094,998	12,762,238	12,169,709	12,157,132	11,713,994	11,715,401	-	-
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	16.96x	3.67x	6.56x	3.87%	202B
RIO TINTO PLC	10.45x	2.58x	5.59x	5.63%	151B
GRUPO MÉXICO, S.A.B. DE C.V.	13.03x	3.85x	6.45x	3.82%	86.76B
SAUDI ARABIAN MINING COMPANY (MAADEN)	21.07x	6.03x	13.73x	0.07%	60.37B
ANGLO AMERICAN PLC	24.71x	2.69x	6.9x	1.45%	48.41B
TECK RESOURCES LIMITED	14.86x	2.9x	6.1x	0.68%	27.46B
FRESNILLO PLC	10.48x	3.64x	5.39x	5.18%	25.31B
HINDUSTAN ZINC LIMITED	12.74x	4.53x	7.93x	4.53%	23.4B
LUNDIN MINING CORPORATION	15.97x	4.03x	7.33x	0.35%	19.41B
Average	15.59x	3.77x	7.33x	2.84%	71.55B
Weighted average by Cap.	15.35x	3.60x	7.03x	3.57%