Valuation Lundin Mining Corporation

Equities

Market Closed - Toronto S.E. Other stock markets 16:16:51 2026-01-12 EST			5-day change	1st Jan Change
33.74 ^CAD	+2.90%		+6.77%	+14.37%

01-12	Swedish Stocks in North America - Ericsson Dropped 1.3 Percent	FW
01-09	Stockholm Stock Exchange Hits New Record High, OMXS30 Index Rises 1.3 Percent	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	6,527	5,738	4,732	6,351	6,655	20,779	20,779	-
Change	-	-12.09%	-17.53%	34.19%	4.8%	212.23%	0%	-
Enterprise Value (EV) ¹	6,589	5,175	4,743	7,568	8,304	21,000	20,552	21,086
Change	-	-21.46%	-8.35%	59.54%	9.73%	152.89%	-2.13%	2.6%
P/E ratio	38.6x	7.37x	11x	26.5x	-33.1x	33.3x	21.9x	26.4x
PBR	1.64x	1.29x	0.97x	1.28x	2.14x	3.25x	2.84x	2.57x
PEG	-	0x	-0.2x	-0.6x	0x	-0x	0.4x	-1.6x
Capitalization / Revenue	3.2x	1.72x	1.56x	1.87x	1.62x	5.17x	4.82x	4.87x
EV / Revenue	3.23x	1.55x	1.56x	2.23x	2.02x	5.23x	4.77x	4.95x
EV / EBITDA	7.69x	2.77x	3.67x	5.55x	4.86x	11.3x	8.95x	9.79x
EV / EBIT	16.1x	4.07x	8.4x	14.3x	9.02x	16.7x	12x	14x
EV / FCF	48.9x	5.43x	140x	2,165x	14.5x	37.3x	40.6x	-280x
FCF Yield	2.04%	18.4%	0.72%	0.05%	6.88%	2.68%	2.46%	-0.36%
Dividend per Share ²	0.127	0.3072	0.347	0.2665	0.2531	0.1003	0.0769	0.0792
Rate of return	1.43%	3.94%	5.65%	3.25%	2.94%	0.41%	0.32%	0.33%
EPS ²	0.23	1.06	0.56	0.31	-0.26	0.7309	1.109	0.9214
Distribution rate	55.2%	29%	62%	86%	-97.3%	13.7%	6.94%	8.6%
Net sales ¹	2,042	3,329	3,041	3,392	4,117	4,018	4,313	4,264
EBITDA ¹	856.9	1,869	1,293	1,364	1,707	1,864	2,297	2,153
EBIT ¹	409.7	1,273	564.3	530	920.5	1,261	1,714	1,507
Net income ¹	168.8	780.3	426.9	241.6	-203.5	642.6	927.1	787.5
Net Debt ¹	61.6	-563.1	10.9	1,217	1,649	220.2	-227.3	306.1
Reference price ²	8.87	7.81	6.14	8.21	8.60	24.32	24.32	24.32
Nbr of stocks (in thousands)	736,020	734,987	770,747	773,689	774,103	854,348	854,348	-
Announcement Date	2/19/21	2/17/22	2/22/23	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.($)
LUNDIN MINING CORPORATION	33.28x	5.23x	11.27x	0.41%	20.78B
BHP GROUP LIMITED	13.28x	3.26x	5.93x	4.03%	159B
RIO TINTO PLC	13.52x	2.77x	6.35x	4.5%	139B
GRUPO MÉXICO, S.A.B. DE C.V.	18.35x	4.58x	8.35x	2.87%	82.4B
GLENCORE PLC	53.06x	0.48x	8.29x	1.6%	73.87B
SAUDI ARABIAN MINING COMPANY (MA'ADEN)	33.18x	7.52x	18.27x	-.--%	69.85B
ANGLO AMERICAN PLC	-47.41x	2.99x	9.07x	0.52%	47.27B
FRESNILLO PLC	34.24x	8.28x	14.1x	1.82%	37.06B
HINDUSTAN ZINC LIMITED	22.42x	7.07x	13.41x	3.48%	29.42B
VEDANTA LIMITED	13.69x	1.9x	6.1x	5.62%	27.19B
Average	18.76x	4.41x	10.11x	2.49%	68.57B
Weighted average by Cap.	18.21x	3.88x	8.96x	2.88%