Company Valuation: Teck Resources Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 19,440 26,218 29,128 29,823 32,082 44,832 - -
Change - 34.87% 11.1% 2.39% 7.57% 39.74% - -
Enterprise Value (EV) 1 26,081 32,073 34,918 27,718 35,719 46,849 45,032 43,284
Change - 22.97% 8.87% -20.62% 28.86% 31.16% -3.88% -3.88%
P/E 6.86x 6.71x 12.1x 74.7x 23.2x 15x 16.8x 23.4x
PBR 0.85x 1.03x 1.07x 1.13x 1.28x 1.55x 1.44x 1.37x
PEG - 0.2x -0.3x -0.9x 0x 0x -1.6x -0.8x
Capitalization / Revenue 1.44x 1.41x 1.94x 2.21x 2.98x 2.97x 3x 3.49x
EV / Revenue 1.93x 1.72x 2.33x 2.05x 3.32x 3.11x 3.01x 3.37x
EV / EBITDA 3.97x 3.35x 5.48x 5.35x 8.24x 6.15x 6.26x 7.35x
EV / EBIT 5.5x 4.78x 8.5x 16.9x 15.9x 8.07x 8.41x 10.8x
EV / FCF 1,043x 12.7x -20.6x 179x -61.3x 20.7x 17.7x 18.6x
FCF Yield 0.1% 7.85% -4.86% 0.56% -1.63% 4.83% 5.66% 5.38%
Dividend per Share 2 0.2 1 1 1 0.5 0.5467 0.5033 0.504
Rate of return 0.55% 1.95% 1.79% 1.72% 0.76% 0.6% 0.55% 0.55%
EPS 2 5.31 7.63 4.64 0.78 2.83 6.079 5.443 3.908
Distribution rate 3.77% 13.1% 21.6% 128% 17.7% 8.99% 9.25% 12.9%
Net sales 1 13,481 18,628 15,011 13,505 10,756 15,072 14,947 12,842
EBITDA 1 6,573 9,568 6,367 5,184 4,333 7,617 7,190 5,888
EBIT 1 4,742 6,715 4,106 1,636 2,248 5,808 5,357 4,026
Net income 1 2,868 4,089 2,435 406 1,401 2,970 2,665 1,922
Net Debt 1 6,641 5,855 5,790 -2,105 3,637 2,017 199.7 -1,548
Reference price 2 36.43 51.17 56.01 58.28 65.71 91.38 91.38 91.38
Nbr of stocks (in thousands) 533,239 512,248 520,061 511,716 488,224 490,560 - -
Announcement Date 2/23/22 2/21/23 2/22/24 2/20/25 2/19/26 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.41x4.14x7.44x3.32% 230B
11.84x2.92x6.36x4.96% 171B
15.7x4.43x7.34x3.06% 101B
12.83x0.4x6.37x3.24% 92.65B
26.77x6.8x17.85x-.--% 67.72B
52.14x3.22x7.93x1.18% 58.54B
15x3.1x6.14x0.6% 32.36B
14.02x4.57x6.89x4.15% 30.93B
12.59x4.52x8.02x4.04% 24.49B
Average 19.81x 3.79x 8.26x 2.73% 89.88B
Weighted average by Cap. 18.42x 3.63x 7.93x 3.14%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. TECK.B Stock
  4. TECK Stock
  5. Valuation Teck Resources Limited