|
Market Closed -
London S.E.
23:35:28 22/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 536.50 GBX | -2.95% |
|
-7.07% | +31.96% |
| 04:29pm | Berenberg raises RS Group; Jefferies cuts DFS | AN |
| 03:38pm | RBC Expects Glencore to Hit Bottom End of FY26 Copper Production Outlook; Estimates Revised | MT |
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 | 84,338 | - | - |
| Change | - | 27.77% | -13.85% | -26.5% | 19.17% | 31.58% | - | - |
| Enterprise Value (EV) 1 | 97,884 | 111,797 | 103,497 | 90,192 | 103,501 | 123,654 | 118,844 | 114,885 |
| Change | - | 14.21% | -7.42% | -12.86% | 14.76% | 19.47% | -3.89% | -3.33% |
| P/E | 13.4x | 5x | 17.7x | -34x | 182x | 11.4x | 10.9x | 11.1x |
| PBR | 1.82x | 1.89x | 1.69x | 1.2x | 1.68x | 2.1x | 1.96x | 1.79x |
| PEG | - | 0x | -0.2x | 0x | -1x | 0x | 2.39x | -7.12x |
| Capitalization / Revenue | 0.33x | 0.33x | 0.34x | 0.23x | 0.26x | 0.25x | 0.28x | 0.29x |
| EV / Revenue | 0.48x | 0.44x | 0.48x | 0.39x | 0.42x | 0.37x | 0.4x | 0.39x |
| EV / EBITDA | 4.59x | 3.28x | 6.05x | 6.28x | 7.67x | 5.92x | 5.5x | 5.39x |
| EV / EBIT | 6.75x | 4.19x | 9.96x | 13x | 17.3x | 9.01x | 8.31x | 8.51x |
| EV / FCF | 18.7x | 11.8x | 15.8x | 20.3x | -357x | 18.4x | 13x | 14.7x |
| FCF Yield | 5.36% | 8.48% | 6.33% | 4.93% | -0.28% | 5.43% | 7.67% | 6.81% |
| Dividend per Share 2 | 0.26 | 0.44 | 0.13 | 0.1 | 0.1 | 0.233 | 0.2649 | 0.2762 |
| Rate of return | 5.12% | 6.61% | 2.16% | 2.26% | 1.83% | 3.15% | 3.58% | 3.73% |
| EPS 2 | 0.38 | 1.33 | 0.34 | -0.13 | 0.03 | 0.6475 | 0.6771 | 0.6665 |
| Distribution rate | 68.4% | 33.1% | 38.2% | -76.9% | 333% | 36% | 39.1% | 41.4% |
| Net sales 1 | 203,751 | 255,984 | 217,829 | 230,944 | 247,535 | 333,876 | 297,677 | 290,971 |
| EBITDA 1 | 21,323 | 34,060 | 17,102 | 14,358 | 13,500 | 20,897 | 21,611 | 21,296 |
| EBIT 1 | 14,495 | 26,657 | 10,392 | 6,938 | 5,978 | 13,729 | 14,294 | 13,497 |
| Net income 1 | 4,974 | 17,320 | 4,280 | -1,634 | 400 | 7,725 | 8,180 | 7,876 |
| Net Debt 1 | 31,400 | 26,854 | 30,316 | 36,405 | 39,405 | 39,316 | 34,506 | 30,547 |
| Reference price 2 | 5.077 | 6.656 | 6.013 | 4.424 | 5.472 | 7.404 | 7.404 | 7.404 |
| 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 | 15/2/22 | 15/2/23 | 21/2/24 | 19/2/25 | 18/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.43x | 0.38x | 6.04x | 3.15% | 86.9B | |
| 16.13x | 3.76x | 6.82x | 3.64% | 209B | |
| 10.85x | 2.56x | 5.66x | 5.51% | 149B | |
| 14.84x | 4.26x | 7.15x | 3.31% | 102B | |
| 27.21x | 6.1x | 16.24x | -.--% | 60.85B | |
| 101.8x | 3.06x | 7.54x | 1.77% | 55.11B | |
| 14.19x | 2.95x | 5.72x | 0.57% | 30.74B | |
| 11.96x | 3.88x | 5.86x | 5.13% | 25.98B | |
| 10.48x | 3.87x | 6.52x | 4.63% | 23.5B | |
| 16.68x | 4.06x | 7.35x | 0.35% | 19.37B | |
| Average | 23.56x | 3.49x | 7.49x | 2.8% | 76.18B | |
| Weighted average by Cap. | 21.09x | 3.33x | 7.28x | 3.35% |
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
- Valuation Glencore plc
Select your edition
All financial news and data tailored to specific country editions
