Valuation Wheaton Precious Metals Corp.

Equities

Real-time Estimate TE Other stock markets 11:27:57 2026-03-10 EDT			5-day change	1st Jan Change
206.37 ^CAD	+2.66%		-0.57%	+27.50%

03-06	Diary - Canada corporate earnings week ahead	RE
03-06	Berenberg Says Teck Resources Merger Still Main Investor Focus for Anglo American; Price Target, Estimates Updated	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	18,744	19,326	17,668	22,423	25,511	67,274	67,274	-
Change	-	3.11%	-8.58%	26.92%	13.77%	163.71%	0%	-
Enterprise Value (EV) ¹	18,746	19,103	16,973	21,883	24,693	66,171	68,009	65,274
Change	-	1.9%	-11.15%	28.92%	12.84%	167.98%	2.78%	-4.02%
P/E ratio	37x	25.6x	26.4x	41.7x	48.3x	47.4x	23.6x	22.6x
PBR	3.28x	3.09x	2.63x	3.21x	5.06x	7.89x	6.04x	4.97x
PEG	-	0.5x	-2.3x	-2.1x	-27.28x	0x	0x	5.23x
Capitalization / Revenue	17.1x	16.1x	16.6x	22.1x	19.9x	30.4x	15.5x	14.8x
EV / Revenue	17.1x	15.9x	15.9x	21.5x	19.2x	29.9x	15.6x	14.4x
EV / EBITDA	24.5x	22.4x	22.5x	30x	25x	36.1x	19.8x	18.3x
EV / EBIT	36.1x	31.9x	32.7x	42.7x	33.4x	44x	21.4x	22.2x
EV / FCF	24.5x	59.2x	28.8x	254x	61.8x	89.8x	55.9x	23.5x
FCF Yield	4.07%	1.69%	3.48%	0.39%	1.62%	1.11%	1.79%	4.26%
Dividend per Share ²	0.42	0.57	0.6	0.6	0.62	0.661	0.7855	0.9721
Rate of return	1.01%	1.33%	1.54%	1.21%	1.1%	0.45%	0.53%	0.66%
EPS ²	1.128	1.673	1.479	1.186	1.165	3.129	6.274	6.545
Distribution rate	37.2%	34.1%	40.6%	50.6%	53.2%	21.1%	12.5%	14.9%
Net sales ¹	1,096	1,202	1,065	1,016	1,285	2,214	4,346	4,548
EBITDA ¹	765.7	854.6	752.9	728.5	987	1,832	3,434	3,567
EBIT ¹	519.9	597.9	519.4	512.5	738.7	1,504	3,176	2,946
Net income ¹	507.8	754.9	669.1	537.6	529.1	1,413	2,852	2,975
Net Debt ¹	2.317	-223.2	-694.1	-540.3	-818	-1,103	734.9	-2,000
Reference price ²	41.72	42.89	39.09	49.50	56.23	148.17	148.17	148.17
Nbr of stocks (in thousands)	449,280	450,575	452,015	453,000	453,666	454,037	454,037	-
Announcement Date	3/11/21	3/10/22	3/9/23	3/14/24	3/13/25	-	-	-

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.($)
WHEATON PRECIOUS METALS CORP.	47.35x	29.89x	36.13x	0.45%	67.27B
NEWMONT CORPORATION	12.08x	4.24x	6.46x	0.88%	127B
AGNICO EAGLE MINES LIMITED	15.82x	6.3x	8.76x	0.75%	112B
BARRICK MINING CORPORATION	11.76x	3.28x	4.72x	1.75%	76.89B
ANGLOGOLD ASHANTI PLC	17.09x	5.54x	8.9x	2.86%	55B
KINROSS GOLD CORPORATION	10.64x	3.7x	5.6x	0.44%	39.07B
NORTHERN STAR RESOURCES LIMITED	16.97x	4.24x	7.67x	2.27%	25.51B
ROYAL GOLD, INC.	23.14x	11.73x	13.45x	0.67%	23.9B
ALAMOS GOLD INC.	20.17x	7.4x	10.01x	0.22%	21.5B
LUNDIN GOLD INC.	17.49x	8.29x	10.84x	3.92%	20.62B
Average	19.25x	8.46x	11.25x	1.42%	56.93B
Weighted average by Cap.	18.51x	8.22x	11.00x	1.22%