investorscraft@gmail.com

Intrinsic ValueAntofagasta PLC (70GD.L)

Previous Close£70.50
Intrinsic Value
Upside potential
Previous Close
£70.50

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

Antofagasta PLC is a leading Chilean copper mining company with a diversified portfolio of high-quality assets, primarily located in Chile's mineral-rich regions. The company operates four key mines—Los Pelambres, Centinela, Antucoya, and Zaldivar—with Los Pelambres being the largest revenue contributor. Beyond copper, Antofagasta benefits from by-product production, including gold and molybdenum, enhancing its revenue streams. The company also runs a transport division that provides critical logistics support to mining operations in northern Chile, reinforcing its integrated business model. Positioned in the competitive global copper market, Antofagasta leverages its low-cost operations, long mine life, and strategic location to maintain a strong market presence. Its focus on operational efficiency and sustainable practices aligns with growing demand for responsibly sourced metals, particularly in the renewable energy and electrification sectors. The company’s exploration pipeline further supports its growth ambitions, ensuring resilience against commodity price volatility.

Revenue Profitability And Efficiency

Antofagasta reported revenue of £6.61 billion (GBp) for the period, driven by robust copper production and favorable commodity prices. Net income stood at £829.4 million (GBp), reflecting efficient cost management despite industry-wide inflationary pressures. Operating cash flow was £2.29 billion (GBp), though capital expenditures of £2.41 billion (GBp) indicate significant reinvestment in sustaining and growth projects.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its high-margin copper operations, with Los Pelambres contributing disproportionately to profitability. Capital efficiency remains a focus, with disciplined investment in expansion and exploration to extend mine life. The transport division provides ancillary revenue, though mining operations dominate earnings.

Balance Sheet And Financial Health

Antofagasta maintains a solid balance sheet with £2.19 billion (GBp) in cash and equivalents, offset by total debt of £5.35 billion (GBp). The debt level reflects strategic investments in growth, but the company’s strong cash flow generation supports manageable leverage. Liquidity appears sufficient to meet near-term obligations and fund ongoing projects.

Growth Trends And Dividend Policy

Growth is anchored by expansion projects at Los Pelambres and Centinela, targeting increased production capacity. The company paid a dividend of 5 GBp per share, signaling commitment to shareholder returns despite heavy capital expenditures. Future dividend sustainability will depend on copper price trends and operational performance.

Valuation And Market Expectations

The market likely values Antofagasta based on its exposure to copper, a critical metal for electrification and renewable energy. The low beta of 0.06 suggests relative stability, though earnings remain sensitive to commodity cycles. Investors may focus on execution of growth projects and cost control as key value drivers.

Strategic Advantages And Outlook

Antofagasta’s strategic advantages include its low-cost asset base, geographic concentration in Chile, and integrated transport operations. The long-term outlook is positive, supported by global copper demand growth, though short-term volatility may persist. The company’s focus on sustainability and exploration could further strengthen its competitive position.

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