investorscraft@gmail.com

Intrinsic ValueCopper Mountain Mining Corporation (CMMC.TO)

Previous Close$2.49
Intrinsic Value
Upside potential
Previous Close
$2.49

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Copper Mountain Mining Corporation operates in the copper mining industry, with a primary focus on its flagship Copper Mountain mine in British Columbia, Canada. The company generates revenue through the extraction and sale of copper, gold, and silver, leveraging its extensive mineral claims and leases covering 6,702 hectares. As a mid-tier producer, Copper Mountain competes in a capital-intensive sector where operational efficiency and commodity price fluctuations significantly impact profitability. The company's market position is influenced by its ability to maintain low-cost production while navigating environmental and regulatory challenges inherent in mining operations. Its geographic concentration in British Columbia provides access to established infrastructure but also exposes it to regional regulatory risks. Copper Mountain's revenue model is tied to global metal prices, making it sensitive to macroeconomic trends and industrial demand cycles. The company does not currently pay dividends, reinvesting cash flows into sustaining and expanding production capacity.

Revenue Profitability And Efficiency

In FY 2022, Copper Mountain reported revenue of CAD 301.5 million, reflecting its core mining operations. However, the company recorded a net loss of CAD 58.9 million, with diluted EPS of -CAD 0.27, indicating profitability challenges amid rising costs. Operating cash flow was positive at CAD 19.5 million, but significant capital expenditures of CAD 116.3 million highlight the capital-intensive nature of mining operations.

Earnings Power And Capital Efficiency

The company's negative earnings and high beta of 2.77 suggest substantial volatility and sensitivity to copper price movements. While operating cash flow was generated, it was insufficient to cover aggressive capital investments, reflecting tight capital efficiency. The lack of dividend payments indicates a focus on reinvestment to sustain operations rather than shareholder returns.

Balance Sheet And Financial Health

Copper Mountain's balance sheet shows CAD 83.7 million in cash against total debt of CAD 367.1 million, indicating moderate liquidity but elevated leverage. The debt load may constrain financial flexibility, particularly given the cyclical nature of commodity markets. The company's ability to service debt will depend on sustained operational performance and favorable metal prices.

Growth Trends And Dividend Policy

Growth is tied to production expansion at the Copper Mountain mine, with capital expenditures signaling ongoing investment. No dividends were paid in FY 2022, consistent with the company's strategy to prioritize operational reinvestment over shareholder distributions. Future growth will likely hinge on commodity price trends and the successful execution of mine development plans.

Valuation And Market Expectations

With a market cap of approximately CAD 533.8 million, the company trades at a premium to its revenue, reflecting investor expectations for copper price recovery and operational improvements. The high beta indicates the market prices significant risk tied to commodity cycles and operational execution.

Strategic Advantages And Outlook

Copper Mountain benefits from its established mining asset in a stable jurisdiction, but faces challenges from cost pressures and debt management. The outlook remains closely tied to copper market dynamics, with potential upside from increased industrial demand. Strategic focus will likely remain on cost control and prudent capital allocation to navigate cyclical headwinds.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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