Valuation Glencore plc

Equities

Delayed London S.E. Other stock markets 08:15:10 2026-01-16 EST			5-day change	1st Jan Change
480.68 ^GBp	-2.10%		+6.21%	+18.26%

07:11am	FTSE 100 flat as defence stocks offset miners	AN
06:48am	GLENCORE : Gets a Buy rating from RBC	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	42,059	66,484	84,943	73,181	53,787	76,959	76,959	-
Change	-	58.07%	27.77%	-13.85%	-26.5%	43.08%	0%	-
Enterprise Value (EV) ¹	77,487	97,884	111,797	103,497	90,192	113,825	110,992	108,596
Change	-	26.32%	14.21%	-7.42%	-12.86%	26.2%	-2.49%	-2.16%
P/E ratio	-22.7x	13.4x	5x	17.7x	-34x	54.7x	17.9x	15.1x
PBR	1.12x	1.82x	1.89x	1.69x	1.2x	2.15x	1.97x	1.88x
PEG	-	-0x	0x	-0.2x	0x	-0x	0x	0.8x
Capitalization / Revenue	0.3x	0.33x	0.33x	0.34x	0.23x	0.33x	0.33x	0.33x
EV / Revenue	0.54x	0.48x	0.44x	0.48x	0.39x	0.49x	0.47x	0.46x
EV / EBITDA	6.7x	4.59x	3.28x	6.05x	6.28x	8.51x	6.52x	6.09x
EV / EBIT	17.5x	6.75x	4.19x	9.96x	13x	19.5x	12x	10.8x
EV / FCF	-61.6x	18.7x	11.8x	15.8x	20.3x	57.2x	24.9x	20.8x
FCF Yield	-1.62%	5.36%	8.48%	6.33%	4.93%	1.75%	4.01%	4.8%
Dividend per Share ²	-	0.26	0.44	0.13	0.1	0.1008	0.1473	0.1938
Rate of return	-	5.12%	6.61%	2.16%	2.26%	1.53%	2.24%	2.95%
EPS ²	-0.14	0.38	1.33	0.34	-0.13	0.1202	0.3677	0.4366
Distribution rate	-	68.4%	33.1%	38.2%	-76.9%	83.9%	40.1%	44.4%
Net sales ¹	142,338	203,751	255,984	217,829	230,944	232,215	234,580	235,214
EBITDA ¹	11,560	21,323	34,060	17,102	14,358	13,380	17,030	17,821
EBIT ¹	4,416	14,495	26,657	10,392	6,938	5,832	9,277	10,039
Net income ¹	-1,903	4,974	17,320	4,280	-1,634	1,425	4,362	5,213
Net Debt ¹	35,428	31,400	26,854	30,316	36,405	36,866	34,033	31,637
Reference price ²	3.181	5.077	6.656	6.013	4.424	6.575	6.575	6.575
Nbr of stocks (in thousands)	13,221,312	13,094,998	12,762,238	12,169,709	12,157,132	11,705,594	11,705,594	-
Announcement Date	2/16/21	2/15/22	2/15/23	2/21/24	2/19/25	-	-	-

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.($)
GLENCORE PLC	54.71x	0.49x	8.51x	1.53%	76.96B
BHP GROUP LIMITED	14.09x	3.41x	6.16x	3.8%	168B
RIO TINTO PLC	14.13x	2.87x	6.58x	4.42%	145B
GRUPO MÉXICO, S.A.B. DE C.V.	18.93x	4.76x	8.67x	2.76%	85.76B
SAUDI ARABIAN MINING COMPANY (MA'ADEN)	34.8x	7.9x	19.19x	-.--%	73.79B
ANGLO AMERICAN PLC	-66.96x	3.02x	9.1x	0.52%	47.97B
FRESNILLO PLC	34.23x	8.27x	14.09x	1.88%	37.04B
HINDUSTAN ZINC LIMITED	23.38x	7.37x	13.96x	3.34%	30.6B
VEDANTA LIMITED	14.57x	2x	6.42x	5.17%	29.21B
TECK RESOURCES LIMITED	31.71x	3.77x	10.07x	0.69%	25.52B
Average	17.36x	4.39x	10.28x	2.41%	72.04B
Weighted average by Cap.	17.81x	3.96x	9.21x	2.78%