As of 2024-12-14, the Intrinsic Value of Glencore PLC (GLEN.L) is
1,109.26 GBP. This GLEN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 371.05 GBP, the upside of Glencore PLC is
199.00%.
The range of the Intrinsic Value is 692.72 - 2,356.22 GBP
1,109.26 GBP
Intrinsic Value
GLEN.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
692.72 - 2,356.22 |
1,109.26 |
199.0% |
| DCF (Growth 10y) |
887.60 - 2,779.19 |
1,366.68 |
268.3% |
| DCF (EBITDA 5y) |
453.55 - 915.28 |
687.30 |
85.2% |
| DCF (EBITDA 10y) |
680.87 - 1,298.25 |
965.59 |
160.2% |
| Fair Value |
-34.58 - -34.58 |
-34.58 |
-109.32% |
| P/E |
(13.79) - 386.99 |
176.50 |
-52.4% |
| EV/EBITDA |
24.24 - 228.36 |
147.54 |
-60.2% |
| EPV |
468.49 - 928.07 |
698.28 |
88.2% |
| DDM - Stable |
(18.34) - (58.97) |
(38.65) |
-110.4% |
| DDM - Multi |
476.48 - 1,280.53 |
705.00 |
90.0% |
GLEN.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
45,107.80 |
| Beta |
1.65 |
| Outstanding shares (mil) |
121.57 |
| Enterprise Value (mil) |
67,553.09 |
| Market risk premium |
5.98% |
| Cost of Equity |
10.98% |
| Cost of Debt |
5.83% |
| WACC |
8.35% |