investorscraft@gmail.com

Intrinsic ValueFreeport-McMoRan Inc. (FPMB.DE)

Previous Close51.18
Intrinsic Value
Upside potential
Previous Close
51.18

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 copper, gold, and molybdenum production, with significant operations in North America, South America, and Indonesia. The company’s diversified portfolio includes high-quality assets such as the Grasberg minerals district, one of the world’s largest copper and gold deposits, and the Cerro Verde mine in Peru. Freeport-McMoRan’s revenue model is driven by commodity prices, with copper as its primary revenue generator, supplemented by gold and molybdenum sales. The company also maintains a strategic presence in oil and gas, though this segment is secondary to its core mining operations. Freeport-McMoRan holds a strong competitive position due to its large-scale, low-cost production assets and long-life reserves. Its global footprint ensures diversification across geopolitical regions, though it faces regulatory and operational risks in jurisdictions like Indonesia. The company’s focus on operational efficiency and cost management reinforces its leadership in the copper industry, a critical metal for electrification and renewable energy infrastructure.

Revenue Profitability And Efficiency

Freeport-McMoRan reported revenue of €25.5 billion in the latest fiscal year, with net income of €1.9 billion, reflecting the cyclical nature of commodity-driven earnings. The company’s operating cash flow of €7.2 billion underscores its ability to generate liquidity, though capital expenditures of €4.8 billion highlight its heavy reinvestment requirements. Diluted EPS stood at €1.31, indicating moderate profitability relative to its market capitalization.

Earnings Power And Capital Efficiency

The company’s earnings power is closely tied to copper prices, which remain volatile but structurally supported by long-term demand trends. Freeport-McMoRan’s capital efficiency is balanced between sustaining existing operations and funding growth projects, with a focus on optimizing production costs. Its ability to maintain positive free cash flow despite high capex demonstrates disciplined capital allocation.

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 operating cash flows, providing flexibility to meet debt obligations and fund strategic initiatives. Its financial health remains stable, though commodity price swings could impact leverage metrics.

Growth Trends And Dividend Policy

The company’s growth is driven by expansion projects in key assets like Grasberg and Cerro Verde, aligning with rising copper demand. Freeport-McMoRan pays a modest dividend (€0.42 per share), prioritizing reinvestment over shareholder returns. Its growth strategy focuses on volume increases and cost containment rather than aggressive M&A.

Valuation And Market Expectations

With a market cap of €48.8 billion and a beta of 1.65, Freeport-McMoRan is viewed as a high-beta play on copper prices. Investors expect cyclical earnings growth tied to global industrial demand, particularly from renewable energy and EV sectors. Valuation multiples reflect both commodity upside potential and operational risks.

Strategic Advantages And Outlook

Freeport-McMoRan’s strategic advantages include its tier-one asset base, cost leadership, and exposure to long-term copper demand growth. The outlook remains positive, supported by electrification trends, though geopolitical and pricing risks persist. The company’s focus on operational excellence positions it to capitalize on market opportunities while managing cyclical downturns.

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