investorscraft@gmail.com

Intrinsic ValueFirst Quantum Minerals Ltd. (FM.TO)

Previous Close$38.49
Intrinsic Value
Upside potential
Previous Close
$38.49

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

First Quantum Minerals Ltd. is a globally diversified mining company specializing in copper, nickel, gold, and other base metals, with operations spanning Zambia, Panama, Finland, and other key regions. The company generates revenue primarily through the extraction, processing, and sale of copper, which accounts for the bulk of its earnings, supplemented by by-products like gold and nickel. Its flagship assets include the Cobre Panama mine, one of the world’s largest copper producers, and the Kansanshi mine in Zambia, which underscores its strategic focus on high-grade, long-life deposits. First Quantum operates in a capital-intensive industry where scale, operational efficiency, and geopolitical stability are critical. The company maintains a competitive edge through vertical integration, in-house expertise in mine development, and a disciplined approach to cost management. However, its exposure to volatile commodity prices and regulatory risks in emerging markets presents ongoing challenges. Despite these headwinds, First Quantum is positioned as a mid-tier producer with a growth pipeline, including development projects in Argentina and Peru, which could bolster its long-term copper output.

Revenue Profitability And Efficiency

First Quantum reported revenue of CAD 4.8 billion for the period, with net income of CAD 2 million, reflecting tight margins amid fluctuating copper prices and operational costs. The company generated CAD 1.65 billion in operating cash flow, demonstrating its ability to convert production into liquidity. Capital expenditures of CAD 1.29 billion highlight its ongoing investment in sustaining and expanding production capacity, though this weighs on near-term profitability.

Earnings Power And Capital Efficiency

The company’s diluted EPS of CAD 0.0024 indicates minimal earnings power in the current cycle, constrained by high debt servicing costs and capital reinvestment needs. Operating cash flow coverage of capital expenditures suggests adequate liquidity for maintenance, but discretionary growth projects may require additional financing or improved commodity prices to enhance returns on invested capital.

Balance Sheet And Financial Health

First Quantum holds CAD 843 million in cash against total debt of CAD 6.37 billion, signaling leveraged financial positioning. The debt load, while manageable given its asset base, exposes the company to refinancing risks and interest rate volatility. Its lack of dividends reflects a focus on debt reduction and capital preservation amid cyclical industry pressures.

Growth Trends And Dividend Policy

Growth is driven by expansion projects like Taca Taca and Haquira, though timelines depend on financing and copper market conditions. The company has suspended dividends to prioritize balance sheet strength, aligning with its cyclical capital allocation strategy. Long-term volume growth potential exists, but execution risks and commodity price dependence remain key variables.

Valuation And Market Expectations

With a market cap of CAD 16.97 billion and a beta of 1.76, First Quantum is priced as a high-risk, high-reward play on copper demand. Investors appear to discount its leverage to global infrastructure and electrification trends, but concerns over debt and geopolitical risks temper valuation multiples relative to peers.

Strategic Advantages And Outlook

First Quantum’s vertically integrated operations and geographically diversified asset base provide resilience, but its outlook hinges on copper price recovery and successful project delivery. Strategic advantages include in-house development expertise and a focus on tier-1 jurisdictions, though Panama’s regulatory environment remains a watchpoint. The company is well-positioned for long-term copper demand growth but must navigate near-term financial and operational headwinds.

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