investorscraft@gmail.com

Intrinsic ValueFreeport-McMoRan Inc. (0R2O.L)

Previous Close£60.90
Intrinsic Value
Upside potential
Previous Close
£60.90

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

Freeport-McMoRan Inc. is a leading global mining company specializing in the extraction and production of copper, gold, molybdenum, and other metals, alongside oil and gas operations. The company’s diversified portfolio includes high-profile assets such as the Grasberg minerals district in Indonesia, Cerro Verde in Peru, and key North American sites like Morenci and Safford. Its integrated approach spans exploration, development, and production, positioning it as a critical supplier in the copper market, which is essential for infrastructure, electronics, and renewable energy. Freeport-McMoRan leverages its large-scale, low-cost operations to maintain competitive margins, particularly in copper, where it ranks among the top global producers. The company’s strategic focus on tier-one assets and long-life reserves ensures sustained output, while its oil and gas segment provides additional revenue diversification. Market dynamics, including rising demand for copper in green technologies, bolster its industry standing, though exposure to commodity price volatility remains a key risk.

Revenue Profitability And Efficiency

Freeport-McMoRan reported revenue of $25.5 billion, with net income of $1.9 billion, reflecting the cyclical nature of commodity markets. Operating cash flow stood at $7.2 billion, underscoring robust cash generation despite capital expenditures of $4.8 billion. The company’s diluted EPS of $1.31 indicates moderate profitability, though margins are sensitive to metal price fluctuations. Efficiency metrics are influenced by its large-scale, low-cost mining operations, which help mitigate cost pressures.

Earnings Power And Capital Efficiency

The company’s earnings power is closely tied to copper and gold prices, with its asset base providing stable production volumes. Capital efficiency is evident in its ability to fund significant capex ($4.8 billion) while maintaining strong operating cash flow ($7.2 billion). Investments in high-return projects, such as Grasberg’s underground expansion, aim to sustain long-term output and profitability.

Balance Sheet And Financial Health

Freeport-McMoRan’s balance sheet shows $3.9 billion in cash and equivalents against $9.7 billion in total debt, reflecting a manageable leverage position. The company’s liquidity is supported by strong cash flow, though its debt load requires careful monitoring given commodity price risks. Its financial health is further reinforced by its ability to fund growth initiatives while maintaining dividend payments.

Growth Trends And Dividend Policy

Growth is driven by expansion projects like Grasberg’s underground development and Cerro Verde’s optimization. The company’s dividend policy, with a $0.60 per share payout, balances shareholder returns with reinvestment needs. Long-term trends, such as rising copper demand for electrification, support growth prospects, though cyclical downturns could pressure near-term performance.

Valuation And Market Expectations

With a market cap of $41.6 billion and a beta of 1.65, Freeport-McMoRan is viewed as a high-beta play on copper prices. Valuation reflects expectations for sustained demand in renewable energy and infrastructure, though investor sentiment remains sensitive to macroeconomic and commodity cycles.

Strategic Advantages And Outlook

Freeport-McMoRan’s strategic advantages include its tier-one asset base, cost leadership, and exposure to copper’s structural growth drivers. The outlook is positive, supported by electrification trends, though operational risks and price volatility necessitate disciplined capital allocation. The company’s focus on low-cost production and reserve expansion positions it well for long-term value creation.

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