investorscraft@gmail.com

Intrinsic ValueCapstone Copper Corp. (CS.TO)

Previous Close$15.09
Intrinsic Value
Upside potential
Previous Close
$15.09

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

Capstone Copper Corp. is a mid-tier copper producer with a strategic focus on mining operations across the Americas, including key assets in Chile, Mexico, and the United States. The company generates revenue primarily through the extraction and sale of copper, with additional contributions from silver and gold by-products. Its portfolio includes the Pinto Valley, Cozamin, Mantos Blancos, and Mantoverde mines, alongside the fully permitted Santo Domingo development project. Capstone operates in a cyclical and capital-intensive industry, where scale, operational efficiency, and resource quality are critical competitive factors. The company’s diversified geographic footprint mitigates jurisdictional risks while positioning it to benefit from long-term copper demand driven by electrification and renewable energy trends. Despite being smaller than global mining giants, Capstone maintains a niche position as a pure-play copper producer with growth potential through exploration and development projects.

Revenue Profitability And Efficiency

In FY 2024, Capstone reported revenue of CAD 1.6 billion, supported by steady copper production across its mines. Net income stood at CAD 82.9 million, reflecting operational leverage and cost management. Operating cash flow of CAD 398.6 million underscores the company’s ability to generate liquidity, though capital expenditures of CAD 508.3 million highlight its reinvestment needs to sustain and expand production capacity.

Earnings Power And Capital Efficiency

Capstone’s diluted EPS of CAD 0.11 indicates modest earnings power relative to its market capitalization. The company’s capital efficiency is constrained by high capex requirements typical of the mining sector, but its focus on copper—a critical material for global decarbonization—positions it for long-term demand tailwinds. Operating cash flow coverage of investments remains a key metric to monitor.

Balance Sheet And Financial Health

Capstone holds CAD 131.6 million in cash against total debt of CAD 1.43 billion, reflecting a leveraged balance sheet common in mining. The debt load is manageable given operating cash flows, but liquidity depends on stable copper prices. The absence of dividends aligns with the company’s growth-focused capital allocation strategy.

Growth Trends And Dividend Policy

Capstone’s growth is tied to copper price trends and its ability to advance the Santo Domingo project. The company does not pay dividends, prioritizing reinvestment in exploration and development. Production scalability and cost control will be critical to improving margins and free cash flow generation in volatile commodity markets.

Valuation And Market Expectations

With a market cap of CAD 5.32 billion and a beta of 2.17, Capstone is priced as a high-risk, high-reward play on copper demand. Investors likely anticipate upside from rising copper prices and operational execution, though volatility in commodity markets and execution risks temper near-term certainty.

Strategic Advantages And Outlook

Capstone’s strategic advantages include its Americas-focused asset base and exposure to copper’s structural demand growth. Challenges include capex discipline and geopolitical risks in operating jurisdictions. The outlook hinges on copper market dynamics and the company’s ability to deliver on production targets while maintaining cost competitiveness.

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