As of 2025-05-09, the Intrinsic Value of Glencore PLC (GLEN.L) is 713.30 GBP. This GLEN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 252.80 GBP, the upside of Glencore PLC is 182.20%.
The range of the Intrinsic Value is 430.78 - 1,420.06 GBP
Based on its market price of 252.80 GBP and our intrinsic valuation, Glencore PLC (GLEN.L) is undervalued by 182.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 430.78 - 1,420.06 | 713.30 | 182.2% |
| DCF (Growth 10y) | 704.64 - 2,050.42 | 1,092.01 | 332.0% |
| DCF (EBITDA 5y) | 354.08 - 602.01 | 491.70 | 94.5% |
| DCF (EBITDA 10y) | 617.01 - 1,051.62 | 833.76 | 229.8% |
| Fair Value | -52.04 - -52.04 | -52.04 | -120.58% |
| P/E | (63.69) - 166.67 | 24.93 | -90.1% |
| EV/EBITDA | (12.56) - 116.88 | 48.39 | -80.9% |
| EPV | 342.21 - 648.18 | 495.19 | 95.9% |
| DDM - Stable | (51.34) - (128.67) | (90.00) | -135.6% |
| DDM - Multi | 318.77 - 671.30 | 437.70 | 73.1% |
| Market Cap (mil) | 30,008.62 |
| Beta | 1.75 |
| Outstanding shares (mil) | 118.70 |
| Enterprise Value (mil) | 56,925.71 |
| Market risk premium | 5.98% |
| Cost of Equity | 12.70% |
| Cost of Debt | 7.05% |
| WACC | 8.54% |