Valuation Freeport-McMoRan Inc.

Equities

Market Closed - Nyse Other stock markets 02:30:02 10/12/2025 am IST			After hours 04:16:18 am
44.80 ^USD	-0.44%		45.00	+0.45%

08/12	Jefferies Adjusts Price Target on Freeport-McMoRan to $55 From $50, Maintains Buy Rating	MT
08/12	Copper hits record on supply worries ahead of Fed decision	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	37,804	61,279	54,314	61,044	54,718	64,617	-	-
Change	-	62.1%	-11.37%	12.39%	-10.36%	18.09%	-	-
Enterprise Value (EV) ¹	43,858	62,661	56,814	65,708	59,743	69,906	69,811	68,292
Change	-	42.87%	-9.33%	15.65%	-9.08%	17.01%	-0.14%	-2.18%
P/E ratio	63.5x	14.4x	15.9x	33.3x	29.3x	30.3x	21.6x	15.4x
PBR	3.74x	4.42x	3.5x	3.66x	3.11x	3.44x	3.04x	2.58x
PEG	-	0x	-0.9x	-0.7x	18.75x	2.1x	0.5x	0.4x
Capitalization / Revenue	2.66x	2.68x	2.38x	2.67x	2.15x	2.54x	2.4x	2.09x
EV / Revenue	3.09x	2.74x	2.49x	2.88x	2.35x	2.75x	2.6x	2.21x
EV / EBITDA	11.1x	6.05x	6.27x	7.92x	5.95x	7.62x	6.46x	4.75x
EV / EBIT	18x	7.49x	8.07x	10.6x	8.7x	10.6x	8.09x	5.73x
EV / FCF	41.5x	11.2x	34x	144x	25.4x	38.9x	22.6x	10.3x
FCF Yield	2.41%	8.94%	2.94%	0.69%	3.94%	2.57%	4.43%	9.7%
Dividend per Share ²	-	0.375	0.6	0.6	0.6	0.6	0.5964	0.7067
Rate of return	-	0.9%	1.58%	1.41%	1.58%	1.33%	1.33%	1.57%
EPS ²	0.41	2.9	2.39	1.28	1.3	1.485	2.08	2.929
Distribution rate	-	12.9%	25.1%	46.9%	46.2%	40.4%	28.7%	24.1%
Net sales ¹	14,198	22,845	22,780	22,855	25,455	25,400	26,898	30,936
EBITDA ¹	3,965	10,364	9,056	8,293	10,034	9,177	10,813	14,376
EBIT ¹	2,437	8,366	7,037	6,225	6,864	6,593	8,627	11,914
Net income ¹	599	4,306	3,468	1,848	1,889	2,125	2,998	4,216
Net Debt ¹	6,054	1,382	2,500	4,664	5,025	5,289	5,194	3,675
Reference price ²	26.02	41.73	38.00	42.57	38.08	45.00	45.00	45.00
Nbr of stocks (in thousands)	14,52,868	14,68,474	14,29,327	14,33,977	14,36,928	14,35,931	-	-
Announcement Date	26/01/21	26/01/22	25/01/23	24/01/24	23/01/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
FREEPORT-MCMORAN INC.	30.31x	2.75x	7.62x	1.33%	6.46TCr
SOUTHERN COPPER CORPORATION	28.3x	9.45x	16.33x	2.33%	12TCr
CMOC GROUP LIMITED	21.51x	1.8x	9.36x	1.9%	5.58TCr
JIANGXI COPPER COMPANY LIMITED	14.51x	0.33x	12.09x	2.28%	1.95TCr
KOREA ZINC COMPANY, LTD.	38.51x	1.88x	20.74x	1.36%	1.86TCr
BOLIDEN	17.13x	1.65x	7.61x	1.91%	1.4TCr
MMG LIMITED	20.53x	2.81x	5.32x	-.--%	1.31TCr
TIANQI LITHIUM CORPORATION	89.33x	8.49x	16.6x	0.03%	1.21TCr
TONGLING NONFERROUS METALS GROUP CO.,LTD.	21.14x	-	-	1.79%	1.09TCr
Average	31.25x	3.64x	11.96x	1.44%	3.6TCr
Weighted average by Cap.	28.53x	5.02x	12.45x	1.78%