Valuation Anglo American plc

Equities

Market Closed - London S.E. Other stock markets 23:35:19 10/04/2026 HKT			5-day change	1st Jan Change
3,506.50 ^GBX	+1.40%		+6.00%	+13.66%

04-11	Copper output from Chile's Codelco down nearly 10% in February	RE
04-11	Techint completes seawater pumping system for Chile's Collahuasi mine	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	49,712	47,347	30,446	35,911	44,372	50,613	-	-
Change	-	-4.76%	-35.7%	17.95%	23.56%	14.06%	-	-
Enterprise Value (EV) ¹	53,628	54,265	41,061	46,534	52,943	59,406	58,317	56,379
Change	-	1.19%	-24.33%	13.33%	13.77%	12.21%	-1.83%	-3.32%
P/E ratio	5.89x	10.6x	109x	-11.7x	-12.6x	27.1x	20.6x	18.2x
PBR	1.81x	1.73x	1.22x	1.73x	2.61x	2.48x	2.66x	2.34x
PEG	-	-0.2x	-1.2x	0x	-0.8x	-0x	0.6x	1.4x
Capitalization / Revenue	1.2x	1.35x	0.99x	1.32x	2.39x	2.41x	2.3x	2.33x
EV / Revenue	1.29x	1.55x	1.34x	1.71x	2.85x	2.83x	2.65x	2.59x
EV / EBITDA	2.6x	3.74x	4.12x	5.5x	8.25x	7.51x	6.57x	5.87x
EV / EBIT	3.01x	4.54x	5.73x	9.28x	13.1x	11.2x	9.56x	8.53x
EV / FCF	4.88x	15.2x	66.2x	18.1x	24.4x	25.1x	22.9x	16.6x
FCF Yield	20.5%	6.59%	1.51%	5.52%	4.1%	3.98%	4.36%	6.03%
Dividend per Share ²	4.757	2.248	1.09	0.7267	0.23	0.6464	0.8904	0.9875
Rate of return	10.3%	5.08%	3.82%	2.16%	0.55%	1.37%	1.88%	2.09%
EPS ²	7.868	4.178	0.2612	-2.873	-3.3	1.742	2.299	2.601
Distribution rate	60.5%	53.8%	417%	-25.3%	-6.97%	37.1%	38.7%	38%
Net sales ¹	41,554	35,118	30,652	27,290	18,546	21,009	21,975	21,742
EBITDA ¹	20,634	14,495	9,958	8,460	6,417	7,906	8,879	9,597
EBIT ¹	17,790	11,963	7,168	5,012	4,035	5,296	6,097	6,608
Net income ¹	8,562	4,514	283	-3,068	-3,741	1,816	2,541	2,992
Net Debt ¹	3,916	6,918	10,615	10,623	8,571	8,793	7,704	5,767
Reference price ²	46.37	44.28	28.50	33.60	41.52	47.24	47.24	47.24
Nbr of stocks (in thousands)	1,072,107	1,069,338	1,068,292	1,068,676	1,068,676	1,071,488	-	-
Announcement Date	24/2/22	23/2/23	22/2/24	20/2/25	20/2/26	-	-	-

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.($)
ANGLO AMERICAN PLC	27.11x	2.83x	7.51x	1.37%	50.61B
BHP GROUP LIMITED	14.62x	3.6x	6.4x	3.89%	194B
RIO TINTO PLC	12.05x	2.94x	6.29x	4.84%	169B
GRUPO MÉXICO, S.A.B. DE C.V.	20.45x	5.17x	9.43x	2.53%	93.1B
GLENCORE PLC	15.07x	0.45x	6.36x	2.49%	89.28B
SAUDI ARABIAN MINING COMPANY (MAADEN)	24.67x	7.16x	15.83x	0.05%	72.49B
FRESNILLO PLC	30.91x	7.85x	13.22x	2.14%	35.7B
VEDANTA LIMITED	14.31x	2.1x	6.47x	4.91%	31.29B
TECK RESOURCES LIMITED	20.72x	3.3x	7.38x	0.64%	27.67B
HINDUSTAN ZINC LIMITED	18.1x	6.07x	11.15x	3.78%	25.63B
Average	19.80x	4.15x	9.01x	2.66%	78.93B
Weighted average by Cap.	17.58x	3.77x	8.17x	3.1%