investorscraft@gmail.com

Intrinsic ValueAnglo American plc (NGLB.DE)

Previous Close26.35
Intrinsic Value
Upside potential
Previous Close
26.35

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Anglo American plc is a diversified global mining company with a strong presence in key industrial materials, including diamonds, copper, platinum group metals, coal, iron ore, and nickel. The company operates across the entire mining value chain, from exploration and extraction to processing and marketing, serving industries such as automotive, construction, and energy. Its revenue model is driven by commodity prices, production volumes, and operational efficiency, with long-term contracts and strategic partnerships stabilizing cash flows. Anglo American holds a competitive position in high-margin segments like platinum and diamonds, where its De Beers subsidiary dominates the rough diamond market. The company’s diversified portfolio mitigates risks associated with cyclical commodity markets, while its focus on sustainable mining practices aligns with growing ESG investor priorities. Its geographic diversification across Africa, the Americas, and Australia further strengthens resilience against regional disruptions.

Revenue Profitability And Efficiency

In FY 2023, Anglo American reported revenue of €27.29 billion, though net income stood at a loss of €3.07 billion, reflecting challenges in commodity pricing and operational costs. Operating cash flow remained robust at €8.1 billion, underscoring the company’s ability to generate liquidity despite profitability pressures. Capital expenditures of €5.61 billion indicate continued investment in production capacity and efficiency improvements.

Earnings Power And Capital Efficiency

The diluted EPS of -€2.53 highlights earnings pressure, likely due to lower commodity prices and higher input costs. However, the strong operating cash flow suggests underlying operational resilience. The company’s capital allocation prioritizes sustaining production and high-return growth projects, balancing short-term profitability with long-term asset development.

Balance Sheet And Financial Health

Anglo American maintains a solid liquidity position, with €8.17 billion in cash and equivalents against total debt of €18.21 billion. The debt level is manageable given the company’s cash flow generation and asset base. The balance sheet reflects a prudent approach to leverage, ensuring flexibility to navigate commodity cycles.

Growth Trends And Dividend Policy

Despite recent earnings volatility, Anglo American has maintained a dividend payout of €0.57 per share, signaling confidence in its cash flow stability. Growth initiatives focus on expanding copper and platinum production, aligning with global demand for energy transition metals. The company’s long-term growth hinges on commodity price recovery and operational execution.

Valuation And Market Expectations

With a market cap of €31.65 billion and a beta of 0.98, Anglo American trades in line with broader market volatility. Investors appear to balance optimism around commodity demand with concerns over near-term profitability. Valuation metrics will likely hinge on price trends for copper, platinum, and diamonds.

Strategic Advantages And Outlook

Anglo American’s strategic advantages include its diversified portfolio, premium diamond segment, and focus on sustainable mining. The outlook depends on commodity price stabilization and cost management. Long-term growth drivers include copper demand for renewables and platinum for hydrogen economies, positioning the company for recovery as macro conditions improve.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount