Valuation Freeport-McMoRan Inc.

Equities

Market Closed - Nyse Other stock markets 01:32:39 14/03/2026 am IST			5-day change	1st Jan Change
56.38 ^USD	-4.78%		-5.02%	+11.01%

12/03	RBC Raises Price Target on Freeport-McMoRan to $70 From $50, Keeps Sector Perform Rating	MT
11/03	Peru approves environmental study for $3.4 billion Buenaventura copper project	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	61,279	54,314	61,044	54,718	72,931	81,029	-	-
Change	-	-11.37%	12.39%	-10.36%	33.28%	11.1%	-	-
Enterprise Value (EV) ¹	62,661	56,814	65,708	59,743	78,256	85,647	84,144	81,855
Change	-	-9.33%	15.65%	-9.08%	30.99%	9.44%	-1.75%	-2.72%
P/E ratio	14.4x	15.9x	33.3x	29.3x	33.4x	20.6x	15.5x	15.2x
PBR	4.42x	3.5x	3.66x	3.11x	-	3.61x	2.96x	2.48x
PEG	-	-0.9x	-0.7x	18.75x	2x	0.3x	0.5x	7.06x
Capitalization / Revenue	2.68x	2.38x	2.67x	2.15x	2.81x	2.75x	2.35x	2.3x
EV / Revenue	2.74x	2.49x	2.88x	2.35x	3.02x	2.91x	2.44x	2.32x
EV / EBITDA	6.05x	6.27x	7.92x	5.95x	7.87x	6.7x	4.91x	4.57x
EV / EBIT	7.49x	8.07x	10.6x	8.7x	12x	8.03x	5.74x	5.27x
EV / FCF	11.2x	34x	144x	25.4x	70.1x	23.5x	13.1x	8.3x
FCF Yield	8.94%	2.94%	0.69%	3.94%	1.43%	4.26%	7.63%	12%
Dividend per Share ²	0.375	0.6	0.6	0.6	0.6	0.6008	0.6033	0.64
Rate of return	0.9%	1.58%	1.41%	1.58%	1.18%	1.07%	1.07%	1.14%
EPS ²	2.9	2.39	1.28	1.3	1.52	2.74	3.63	3.708
Distribution rate	12.9%	25.1%	46.9%	46.2%	39.5%	21.9%	16.6%	17.3%
Net sales ¹	22,845	22,780	22,855	25,455	25,915	29,478	34,520	35,225
EBITDA ¹	10,364	9,056	8,293	10,034	9,942	12,785	17,120	17,930
EBIT ¹	8,366	7,037	6,225	6,864	6,518	10,663	14,667	15,541
Net income ¹	4,306	3,468	1,848	1,889	2,204	3,899	5,219	5,241
Net Debt ¹	1,382	2,500	4,664	5,025	5,325	4,617	3,115	826
Reference price ²	41.73	38.00	42.57	38.08	50.79	56.38	56.38	56.38
Nbr of stocks (in thousands)	14,68,474	14,29,327	14,33,977	14,36,928	14,35,931	14,37,202	-	-
Announcement Date	26/01/22	25/01/23	24/01/24	23/01/25	22/01/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
FREEPORT-MCMORAN INC.	20.57x	2.91x	6.7x	1.07%	8.1TCr
SOUTHERN COPPER CORPORATION	24.33x	8.88x	13.38x	2.5%	14TCr
CMOC GROUP LIMITED	20.8x	1.84x	9.49x	1.88%	5.95TCr
JX ADVANCED METALS CORPORATION	34.22x	4.83x	18.35x	0.7%	2.35TCr
JIANGXI COPPER COMPANY LIMITED	14.81x	0.36x	12.32x	2.3%	2.23TCr
KOREA ZINC COMPANY, LTD.	41.43x	2.2x	23.86x	1.19%	2.21TCr
BOLIDEN	11.95x	1.5x	6.28x	2.82%	1.88TCr
CHINA TUNGSTEN AND HIGHTECH MATERIALS CO.,LTD	81.56x	-	-	0.36%	1.85TCr
SUMITOMO METAL MINING CO., LTD.	18.77x	1.84x	12.47x	1.88%	1.68TCr
Average	29.83x	3.04x	12.86x	1.63%	4.49TCr
Weighted average by Cap.	25.86x	4.74x	11.83x	1.83%