Valuation Glencore plc Johannesburg S.E.

Stocks

End-of-day quote Johannesburg S.E. 12/08/2026			5-day change	1st Jan Change
124.50 ^ZAR	-0.68%		-0.88%	+36.59%

04:03am	Monadelphous wins over AUD110 million in new resources and energy work	AN
02:56am	Monadelphous Group Secures Over AU$110 Million of Construction, Maintenance Contracts	MT

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	90,813	-	-
Change	-	27.77%	-13.85%	-26.5%	19.17%	41.68%	-	-
Enterprise Value (EV) ¹	97,884	111,797	103,497	90,192	103,501	126,600	123,192	120,534
Change	-	14.21%	-7.42%	-12.86%	14.76%	22.32%	-2.69%	-2.16%
P/E	13.4x	5x	17.7x	-34x	182x	12.6x	12.6x	12.8x
PBR	1.82x	1.89x	1.69x	1.2x	1.68x	2.22x	2.09x	1.92x
PEG	-	0x	-0.2x	0x	-1x	0x	-27.8x	-13.36x
Capitalization / Revenue	0.33x	0.33x	0.34x	0.23x	0.26x	0.28x	0.32x	0.32x
EV / Revenue	0.48x	0.44x	0.48x	0.39x	0.42x	0.39x	0.44x	0.43x
EV / EBITDA	4.59x	3.28x	6.05x	6.28x	7.67x	6.27x	5.99x	5.94x
EV / EBIT	6.75x	4.19x	9.96x	13x	17.3x	9.32x	9.12x	9.31x
EV / FCF	18.7x	11.8x	15.8x	20.3x	-357x	22.4x	15x	17.8x
FCF Yield	5.36%	8.48%	6.33%	4.93%	-0.28%	4.46%	6.65%	5.62%
Dividend per Share ²	0.26	0.44	0.13	0.1	0.1	0.2556	0.2699	0.3045
Rate of return	5.12%	6.61%	2.16%	2.26%	1.83%	3.3%	3.49%	3.93%
EPS ²	0.38	1.33	0.34	-0.13	0.03	0.6155	0.6127	0.6068
Distribution rate	68.4%	33.1%	38.2%	-76.9%	333%	41.5%	44.1%	50.2%
Net sales ¹	203,751	255,984	217,829	230,944	247,535	324,427	282,499	279,926
EBITDA ¹	21,323	34,060	17,102	14,358	13,500	20,197	20,558	20,301
EBIT ¹	14,495	26,657	10,392	6,938	5,978	13,582	13,506	12,946
Net income ¹	4,974	17,320	4,280	-1,634	400	7,322	7,268	7,142
Net Debt ¹	31,400	26,854	30,316	36,405	39,405	35,787	32,378	29,720
Reference price ²	5.077	6.656	6.013	4.424	5.472	7.738	7.738	7.738
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

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.($)
BHP GROUP LIMITED	20.75x	4.1x	7.33x	3.48%	228B
RIO TINTO PLC	11.97x	2.97x	6.49x	4.91%	175B
GRUPO MÉXICO, S.A.B. DE C.V.	15.94x	4.53x	7.52x	3.17%	102B
GLENCORE PLC	12.57x	0.39x	6.27x	3.3%	90.81B
SAUDI ARABIAN MINING COMPANY (MAADEN)	25.65x	6.99x	16.99x	-.--%	67.31B
ANGLO AMERICAN PLC	52.31x	3.23x	7.91x	1.76%	58.72B
TECK RESOURCES LIMITED	15.13x	3.13x	6.19x	0.59%	32.42B
FRESNILLO PLC	13.6x	4.42x	6.66x	4.3%	30.02B
HINDUSTAN ZINC LIMITED	13.29x	4.78x	8.49x	3.82%	25.91B
Average	20.14x	3.84x	8.20x	2.82%	90.03B
Weighted average by Cap.	19.30x	3.67x	7.86x	3.24%