As of 2025-06-05, the Intrinsic Value of Glencore PLC (GLEN.L) is 739.32 GBP. This GLEN.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 288.50 GBP, the upside of Glencore PLC is 156.30%.
The range of the Intrinsic Value is 441.54 - 1,500.48 GBP
Based on its market price of 288.50 GBP and our intrinsic valuation, Glencore PLC (GLEN.L) is undervalued by 156.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 441.54 - 1,500.48 | 739.32 | 156.3% |
| DCF (Growth 10y) | 723.00 - 2,166.09 | 1,132.01 | 292.4% |
| DCF (EBITDA 5y) | 381.19 - 670.84 | 545.58 | 89.1% |
| DCF (EBITDA 10y) | 651.51 - 1,149.18 | 903.18 | 213.1% |
| Fair Value | -54.15 - -54.15 | -54.15 | -118.77% |
| P/E | (93.05) - 191.28 | 24.49 | -91.5% |
| EV/EBITDA | 30.11 - 144.84 | 86.85 | -69.9% |
| EPV | 351.39 - 680.87 | 516.13 | 78.9% |
| DDM - Stable | (54.54) - (142.07) | (98.30) | -134.1% |
| DDM - Multi | 340.91 - 748.75 | 474.98 | 64.6% |
| Market Cap (mil) | 32,441.25 |
| Beta | 1.62 |
| Outstanding shares (mil) | 112.45 |
| Enterprise Value (mil) | 58,976.15 |
| Market risk premium | 5.98% |
| Cost of Equity | 12.35% |
| Cost of Debt | 7.05% |
| WACC | 8.56% |