Valuation Lundin Mining Corporation

Equities

Market Closed - Toronto S.E. Other stock markets 16:00:00 2024-12-10 EST			5-day change	1st Jan Change
13.32 ^CAD	-3.34%		-5.20%	+22.88%

12-10	Offer of New Lundin Mining Shares in Connection with the Acquisition of Filo Corp. Proposed	MT
12-10	National Bank of Canada Provides Top Picks in Base Metals Sector	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	4,393	6,527	5,738	4,732	6,351	7,307	-	-
Change	-	48.59%	-12.09%	-17.53%	34.19%	15.06%	-	-
Enterprise Value (EV) ¹	4,451	6,589	5,175	4,743	7,568	8,833	8,745	8,657
Change	-	48.04%	-21.46%	-8.35%	59.54%	16.73%	-1%	-1%
P/E ratio	26x	38.6x	7.37x	11x	26.5x	17.5x	12.8x	10.8x
PBR	1.16x	1.64x	1.29x	0.97x	1.28x	1.33x	1.32x	1.22x
PEG	-	-	0x	-0.2x	-0.6x	0.2x	0.3x	0.6x
Capitalization / Revenue	2.32x	3.2x	1.72x	1.56x	1.87x	1.69x	1.65x	1.61x
EV / Revenue	2.35x	3.23x	1.55x	1.56x	2.23x	2.05x	1.97x	1.91x
EV / EBITDA	6.31x	7.69x	2.77x	3.67x	5.55x	4.79x	4.32x	3.85x
EV / EBIT	14.1x	16.1x	4.07x	8.4x	14.3x	8.13x	6.59x	5.53x
EV / FCF	-44.2x	48.9x	5.43x	140x	2,165x	23.1x	17.1x	21.9x
FCF Yield	-2.26%	2.04%	18.4%	0.72%	0.05%	4.33%	5.84%	4.58%
Dividend per Share ²	0.0905	0.127	0.3072	0.347	0.2665	0.2547	0.2616	0.2738
Rate of return	1.51%	1.43%	3.94%	5.65%	3.25%	2.71%	2.78%	2.91%
EPS ²	0.23	0.23	1.06	0.56	0.31	0.5363	0.7344	0.872
Distribution rate	39.3%	55.2%	29%	62%	86%	47.5%	35.6%	31.4%
Net sales ¹	1,893	2,042	3,329	3,041	3,392	4,319	4,439	4,543
EBITDA ¹	705.7	856.9	1,869	1,293	1,364	1,844	2,023	2,248
EBIT ¹	315.4	409.7	1,273	564.3	530	1,086	1,328	1,565
Net income ¹	167.3	168.8	780.3	426.9	241.6	403.4	576	678.8
Net Debt ¹	57.99	61.6	-563.1	10.9	1,217	1,526	1,438	1,350
Reference price ²	5.983	8.868	7.807	6.140	8.208	9.405	9.405	9.405
Nbr of stocks (in thousands)	734,234	736,020	734,987	770,747	773,689	776,898	-	-
Announcement Date	2/20/20	2/19/21	2/17/22	2/22/23	2/21/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
LUNDIN MINING CORPORATION	18.19x	2.1x	4.95x	+2.61%	7.58B
BHP GROUP LIMITED	11.26x	2.73x	5.28x	+4.66%	133B
RIO TINTO PLC	9.67x	2.21x	5.03x	+6.01%	111B
GLENCORE PLC	23.92x	0.41x	6.23x	+2.60%	61.39B
SAUDI ARABIAN MINING COMPANY (MA'ADEN)	44.04x	7.02x	18.2x	-.--%	51.13B
GRUPO MÉXICO, S.A.B. DE C.V.	10.66x	2.57x	4.92x	+5.35%	41.92B
ANGLO AMERICAN PLC	51.16x	1.83x	5.56x	+2.25%	39.24B
HINDUSTAN ZINC LIMITED	20.51x	6.31x	12.26x	+6.78%	25.22B
TECK RESOURCES LIMITED	47.24x	2.34x	6.03x	+1.51%	24.03B
VEDANTA LIMITED	13.86x	1.67x	6.01x	+8.01%	22.86B
Average	25.05x	2.92x	7.45x	+3.98%	51.7B
Weighted average by Cap.	20.99x	2.79x	7.01x	+4.19%