|
Market Closed -
OTC Markets
22:55:08 09/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 8.470 USD | +0.12% |
|
+5.22% | +56.59% |
| 09:16am | Bessent pulls out all the stops |  |
| 07:53am | Singapore's Aster plans to raise naphtha cracker utilisation, executive says | RE |
Company Valuation: Glencore plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 66,484 | 84,943 | 73,181 | 53,787 | 64,096 | 99,425 | - | - |
| Change | - | 27.77% | -13.85% | -26.5% | 19.17% | 55.12% | - | - |
| Enterprise Value (EV) 1 | 97,884 | 111,797 | 103,497 | 90,192 | 103,501 | 135,587 | 132,536 | 129,696 |
| Change | - | 14.21% | -7.42% | -12.86% | 14.76% | 31% | -2.25% | -2.14% |
| P/E | 13.4x | 5x | 17.7x | -34x | 182x | 13.8x | 14x | 13.9x |
| PBR | 1.82x | 1.89x | 1.69x | 1.2x | 1.68x | 2.44x | 2.3x | 2.1x |
| PEG | - | 0x | -0.2x | 0x | -1x | 0x | -8.38x | 19.44x |
| Capitalization / Revenue | 0.33x | 0.33x | 0.34x | 0.23x | 0.26x | 0.31x | 0.35x | 0.35x |
| EV / Revenue | 0.48x | 0.44x | 0.48x | 0.39x | 0.42x | 0.42x | 0.46x | 0.46x |
| EV / EBITDA | 4.59x | 3.28x | 6.05x | 6.28x | 7.67x | 6.73x | 6.48x | 6.39x |
| EV / EBIT | 6.75x | 4.19x | 9.96x | 13x | 17.3x | 10x | 9.94x | 10x |
| EV / FCF | 18.7x | 11.8x | 15.8x | 20.3x | -357x | 24x | 16.2x | 19.1x |
| FCF Yield | 5.36% | 8.48% | 6.33% | 4.93% | -0.28% | 4.16% | 6.18% | 5.22% |
| Dividend per Share 2 | 0.26 | 0.44 | 0.13 | 0.1 | 0.1 | 0.2571 | 0.2649 | 0.3045 |
| Rate of return | 5.12% | 6.61% | 2.16% | 2.26% | 1.83% | 3.04% | 3.13% | 3.59% |
| EPS 2 | 0.38 | 1.33 | 0.34 | -0.13 | 0.03 | 0.6158 | 0.6055 | 0.6098 |
| Distribution rate | 68.4% | 33.1% | 38.2% | -76.9% | 333% | 41.8% | 43.8% | 49.9% |
| Net sales 1 | 203,751 | 255,984 | 217,829 | 230,944 | 247,535 | 324,792 | 285,571 | 282,728 |
| EBITDA 1 | 21,323 | 34,060 | 17,102 | 14,358 | 13,500 | 20,157 | 20,466 | 20,282 |
| EBIT 1 | 14,495 | 26,657 | 10,392 | 6,938 | 5,978 | 13,528 | 13,335 | 12,954 |
| Net income 1 | 4,974 | 17,320 | 4,280 | -1,634 | 400 | 7,281 | 7,165 | 7,186 |
| Net Debt 1 | 31,400 | 26,854 | 30,316 | 36,405 | 39,405 | 36,162 | 33,110 | 30,271 |
| Reference price 2 | 5.077 | 6.656 | 6.013 | 4.424 | 5.472 | 8.471 | 8.471 | 8.471 |
| Nbr of stocks (in thousands) | 13,094,998 | 12,762,238 | 12,169,709 | 12,157,132 | 11,713,994 | 11,736,770 | - | - |
| Announcement Date | 2/15/22 A | 2/15/23 A | 2/21/24 A | 2/19/25 A | 2/18/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.81x | 4.26x | 7.65x | 3.27% | 237B | |
| 12.13x | 3.02x | 6.55x | 4.85% | 177B | |
| 16x | 4.61x | 7.6x | 2.97% | 106B | |
| 13.76x | 0.42x | 6.73x | 3.04% | 99.43B | |
| 27.94x | 6.75x | 17.91x | -.--% | 68.95B | |
| 59.11x | 3.34x | 8.15x | 1.67% | 60.59B | |
| 16.33x | 3.31x | 6.56x | 0.55% | 34.54B | |
| 13.75x | 4.46x | 6.79x | 4.22% | 30.43B | |
| 13.66x | 4.91x | 8.67x | 3.75% | 26.91B | |
| Average | 21.16x | 3.90x | 8.51x | 2.7% | 93.4B | |
| Weighted average by Cap. | 19.37x | 3.72x | 8.14x | 3.09% |
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
- Stock Market
- Stocks
- GLEN Stock
- GLCNF Stock
- Valuation Glencore plc
Select your edition
All financial news and data tailored to specific country editions
