investorscraft@gmail.com

Intrinsic ValueFresnillo plc (FRES.L)

Previous Close£3,702.00
Intrinsic Value
Upside potential
Previous Close
£3,702.00

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

Fresnillo plc is a leading precious metals mining company with a primary focus on silver and gold production in Mexico. The company operates through seven key mining segments, including the Fresnillo and Saucito silver mines, as well as the Herradura and Ciénega gold mines, leveraging a diversified portfolio of high-quality assets. Its revenue model is driven by the extraction and sale of silver, gold, lead, and zinc concentrates, with silver contributing significantly to its top-line performance. As the world's largest primary silver producer, Fresnillo holds a dominant position in the global silver market, supported by extensive mining concessions covering approximately 1.7 million hectares. The company benefits from vertical integration through its parent company, Industrias Peñoles, which provides operational synergies and cost efficiencies. Despite cyclical commodity price fluctuations, Fresnillo maintains a competitive edge through its long-life reserves, low-cost operations, and strategic focus on exploration and development in mineral-rich regions of Mexico.

Revenue Profitability And Efficiency

Fresnillo reported revenue of £3.50 billion (GBp) for the latest fiscal period, with net income of £140.92 million, reflecting the impact of commodity price volatility and operational challenges. The company's operating cash flow stood at £1.30 billion, demonstrating robust cash generation capabilities, though capital expenditures of £370.54 million indicate ongoing investment in sustaining and growth projects. Cost management remains critical given the capital-intensive nature of mining operations.

Earnings Power And Capital Efficiency

The company's diluted EPS of 19 GBp underscores its earnings power, though margins are sensitive to metal prices and input costs. Fresnillo's ability to maintain positive free cash flow, despite significant capital outlays, highlights its disciplined approach to capital allocation. The firm's focus on high-grade ore deposits supports operational efficiency, though geopolitical and regulatory risks in Mexico require careful navigation.

Balance Sheet And Financial Health

Fresnillo maintains a solid balance sheet with £1.11 billion in cash and equivalents, providing liquidity to weather market downturns. Total debt of £853.46 million is manageable relative to its equity base and cash flow generation. The company's conservative leverage profile and strong liquidity position enhance its financial flexibility for future investments or dividend commitments.

Growth Trends And Dividend Policy

Growth is driven by exploration and development of existing assets, with a focus on extending mine life and optimizing production. The company has a shareholder-friendly dividend policy, distributing 25 GBp per share, reflecting its commitment to returning capital despite cyclical earnings. Long-term trends in silver and gold demand, particularly for industrial and investment purposes, provide a favorable backdrop for sustained growth.

Valuation And Market Expectations

With a market capitalization of approximately £8.35 billion, Fresnillo trades at a valuation reflective of its position as a pure-play precious metals miner. The low beta of 0.241 suggests relative insulation from broader market volatility, though its stock remains sensitive to fluctuations in silver and gold prices. Investor expectations are anchored on operational execution and commodity price trends.

Strategic Advantages And Outlook

Fresnillo's strategic advantages include its large-scale, low-cost operations, extensive reserves, and strong industry positioning. The outlook remains cautiously optimistic, contingent on stable metal prices and operational efficiency. Risks include regulatory changes in Mexico and environmental pressures, but the company's long-standing expertise and asset quality position it well for sustained performance in the precious metals sector.

Sources

Company filings, London Stock Exchange disclosures, industry reports

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