investorscraft@gmail.com

Intrinsic ValueAntofagasta plc (ANTO.L)

Previous Close£3,648.00
Intrinsic Value
Upside potential
Previous Close
£3,648.00

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

Antofagasta plc is a leading copper mining company with a diversified portfolio of high-quality assets in Chile, including the Los Pelambres, Centinela, and Antucoya mines. The company generates revenue primarily through the production and sale of copper cathodes and concentrates, supplemented by valuable by-products such as molybdenum, gold, and silver. Its integrated operations span mining, processing, and logistics, with a transport division providing rail and road cargo services to other mining firms in northern Chile. Antofagasta benefits from its strategic focus on copper, a critical metal for global electrification and renewable energy infrastructure, positioning it as a key supplier in a structurally undersupplied market. The company’s long-standing expertise, low-cost operations, and disciplined capital allocation reinforce its competitive edge. While geopolitical risks in Chile and copper price volatility remain challenges, Antofagasta’s scale, operational efficiency, and exploration pipeline support its resilience and growth potential in the global mining sector.

Revenue Profitability And Efficiency

Antofagasta reported revenue of £6.61 billion in the latest fiscal year, driven by strong copper production and favorable commodity prices. Net income stood at £829 million, reflecting robust operational performance despite inflationary pressures. The company’s operating cash flow of £2.29 billion underscores its ability to generate liquidity, though capital expenditures of £2.41 billion highlight its ongoing investment in sustaining and expanding production capacity. Margins remain healthy, supported by cost control and by-product credits.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 84p demonstrates its earnings capability, underpinned by high-grade copper deposits and efficient operations. Antofagasta’s capital efficiency is evident in its ability to fund growth projects while maintaining shareholder returns. The balance between reinvestment and dividends reflects a disciplined approach to capital allocation, ensuring long-term value creation without overleveraging the balance sheet.

Balance Sheet And Financial Health

Antofagasta maintains a solid financial position, with £2.19 billion in cash and equivalents against total debt of £5.35 billion. The manageable debt level, coupled with strong cash flow generation, provides flexibility to navigate cyclical downturns. The company’s liquidity profile is further supported by its access to undrawn credit facilities, ensuring operational and financial stability.

Growth Trends And Dividend Policy

Antofagasta’s growth strategy focuses on expanding production through brownfield projects and exploration, targeting long-term copper demand growth. The company has a consistent dividend policy, with a payout of 23.7p per share in the latest period, reflecting its commitment to returning capital to shareholders. Future dividend growth will likely hinge on copper prices and project execution.

Valuation And Market Expectations

With a market capitalization of £17.51 billion and a beta of 1.23, Antofagasta is priced as a cyclical play on copper demand. Investors appear to factor in steady production growth and commodity price resilience, though geopolitical and operational risks remain key valuation considerations. The stock’s performance will largely correlate with macroeconomic trends and copper market dynamics.

Strategic Advantages And Outlook

Antofagasta’s strategic advantages include its low-cost asset base, geographic concentration in Chile, and exposure to secular copper demand trends. The outlook remains positive, supported by global decarbonization efforts, though the company must navigate regulatory and environmental challenges. Operational execution and cost management will be critical to sustaining competitive margins and shareholder returns.

Sources

Company filings, London Stock Exchange disclosures, Bloomberg

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