US · HBM
Hudbay Minerals Inc.
- Sector
- Basic Materials · Copper
- Headquarters
- Toronto, ON M5J 2V5
- Website
- hudbayminerals.com
Price · as of 2025-12-31
$22.80
Market cap 11.24B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $30.70 | +34.65% |
| Intrinsic Value(DCF) | $26.45 | +16.01% |
| Graham-Dodd Method(GD) | $15.07 | -33.92% |
| Graham Formula(GF) | $24.48 | +7.37% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $11.54 | $28.67 | $6.34 | $2.69 | $0.00 |
| 2012 | $9.33 | $29.55 | $8.20 | $6.27 | $1.22 |
| 2013 | $7.82 | $23.64 | $4.05 | $4.22 | $12.06 |
| 2014 | $7.17 | $15.27 | $2.72 | $10.52 | $2.36 |
| 2015 | $3.72 | $16.77 | $0.00 | $0.32 | $0.00 |
| 2016 | $6.69 | $18.41 | $9.92 | $6.50 | $0.00 |
| 2017 | $7.53 | $21.85 | $25.95 | $11.45 | $17.94 |
| 2018 | $6.48 | $21.13 | $23.99 | $9.74 | $4.22 |
| 2019 | $2.22 | $17.83 | $0.00 | $0.27 | $9.44 |
| 2020 | $7.53 | $19.74 | $1.20 | $3.52 | $1.75 |
| 2021 | $8.36 | $18.85 | $0.04 | $0.74 | $0.00 |
| 2022 | $4.52 | $19.32 | $1.16 | $7.12 | $1.47 |
| 2023 | $6.28 | $20.18 | $1.08 | $7.35 | $4.92 |
| 2024 | $6.96 | $22.96 | $1.30 | $7.39 | $5.47 |
| 2025 | $26.74 | $30.70 | $5.53 | $15.07 | $24.48 |
AI valuation
Our deep-learning model estimates Hudbay Minerals Inc.'s (HBM) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $30.70
- Current price
- $22.80
- AI upside
- +34.65%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$26.45
+16.01% upside
Graham-Dodd
$15.07
-33.92% upside
Graham Formula
$24.48
+7.37% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| HBM | Hudbay Minerals Inc. | $22.80 | 11.24B | +35% | +16% | -34% | +7% | 18.28 | 3.28 | 4.80 | 10.86 | 2.90 | 3.36 | 29.07% | 25.53% | 26.28% | 20.02% | 10.08% | 9.89% | 0.34 | 7.49 | 0.95 | 0.77 | 0.51 | 63000.00% | 891.00% | -3763.00% | 1.87% | 0.55 | 5.73% | 0.05% | 1.00% | 1.16% | 19.75 | 56.09 | 5.04 | 2.87 |
| AXTA | Axalta Coating Systems Lt… | $33.41 | 7.13B | +32% | -59% | -66% | -72% | 18.62 | 3.00 | 1.38 | 9.49 | — | -11.81 | 32.52% | 14.36% | 7.39% | 17.75% | 10.29% | 5.09% | 1.45 | 4.18 | 2.06 | 1.41 | 2.65 | -225.00% | -301.00% | 390.00% | 6.44% | 0.47 | 9.13% | 0.00% | 0.00% | 5.13% | 13.29 | 21.57 | 1.91 | 2.41 |
| BVN | Compañía de Minas Buenave… | $43.67 | 11.09B | -33% | -87% | -54% | +69% | 8.28 | 0.99 | 2.89 | 5.82 | 0.43 | 1.00 | 48.77% | 38.60% | 34.88% | 12.62% | 9.22% | 8.43% | 0.18 | 9.58 | 1.75 | 1.54 | 0.25 | 193325.00% | 4015.00% | -137452.00% | 4.44% | 1.01 | 4.22% | 0.55% | 4.60% | 10.68% | 7.83 | 23.53 | 3.02 | 2.57 |
| CLF | Cleveland-Cliffs Inc. | $10.66 | 6.08B | +29% | -57% | — | — | -3.93 | 0.92 | 0.30 | -304.99 | -4.31 | 1.77 | -4.10% | -7.29% | -7.94% | -22.35% | -6.73% | -6.97% | 1.34 | -2.28 | 1.95 | 0.45 | -180.31 | 9108.00% | -300.00% | 7339.00% | -18.23% | -0.14 | -7.15% | 0.00% | 0.00% | 0.00% | -10.12 | -13.42 | 0.74 | 1.10 |
| EMN | Eastman Chemical Company | $75.51 | 8.61B | +2% | -60% | — | -91% | 18.22 | 1.45 | 0.99 | 10.20 | — | 6.51 | 21.07% | 10.64% | 5.42% | 8.07% | 7.53% | 3.15% | 0.85 | 4.48 | 1.37 | 0.59 | 3.50 | -4654.00% | -671.00% | -3837.00% | 4.91% | 0.37 | 4.10% | 4.41% | 80.40% | 5.57% | 14.12 | 31.00 | 1.50 | 2.42 |
| ESI | Element Solutions Inc | $35.09 | 8.55B | +12% | -60% | -97% | -74% | 43.99 | 3.14 | 3.29 | 19.04 | — | -37.37 | 41.96% | 13.41% | 7.48% | 7.55% | 9.00% | 3.83% | 0.61 | 6.41 | 3.68 | 2.66 | 2.03 | -2178.00% | 384.00% | -2248.00% | 2.71% | 0.67 | 5.99% | 0.93% | 40.80% | 7.74% | 27.45 | 41.27 | 3.68 | 2.83 |
| EXP | Eagle Materials Inc. | $223.80 | 7.18B | -38% | -59% | -63% | -50% | 14.38 | 4.57 | 2.95 | 9.99 | 1223.13 | 7.74 | 29.78% | 26.51% | 20.50% | 33.52% | 18.39% | 14.92% | 0.88 | 14.18 | 2.73 | 0.99 | 1.58 | 118.00% | 5.00% | -2037.00% | 5.30% | 2.24 | 13.84% | 0.51% | 7.30% | 5.07% | 13.22 | 22.42 | 3.50 | 4.29 |
| IAG | IAMGOLD Corporation | $24.57 | 14.58B | +78% | -61% | -46% | +295% | 20.63 | 3.33 | 4.80 | 9.19 | — | 3.33 | 41.22% | 38.91% | 23.29% | 17.98% | 19.51% | 11.55% | 0.20 | 10.38 | 1.75 | 0.94 | 0.27 | -2267.00% | 7776.00% | -65460.00% | 5.53% | 2.07 | 17.65% | 0.00% | 0.00% | 3.14% | 12.72 | 18.62 | 4.95 | 5.30 |
| LPX | Louisiana-Pacific Corpora… | $84.74 | 5.92B | -30% | -57% | -79% | -99% | 40.07 | 3.38 | 2.16 | 14.71 | — | 3.45 | 21.75% | 9.60% | 5.39% | 8.58% | 10.91% | 5.62% | 0.23 | 17.33 | 2.78 | 1.44 | 0.27 | -6469.00% | -792.00% | -7844.00% | 1.56% | 1.31 | 5.13% | 1.33% | 53.40% | 2.38% | 22.92 | 65.48 | 2.20 | 6.38 |
| TFPM | Triple Flag Precious Meta… | $41.36 | 8.54B | +9% | -60% | -70% | +54% | 34.29 | 4.10 | 21.17 | 26.16 | — | 4.10 | 67.56% | 59.32% | 61.74% | 12.93% | 11.55% | 12.59% | 0.00 | 54.68 | 3.92 | 3.79 | -0.08 | -119091.00% | 4703.00% | -4055.00% | 1.11% | 8.11 | 5.12% | 0.56% | 19.10% | 0.67% | 35.19 | 89.00 | 20.87 | 74.48 |
About Hudbay Minerals Inc.
Hudbay Minerals Inc., a diversified mining company, together with its subsidiaries, focuses on the discovery, production, and marketing of base and precious metals in North and South America. It produces copper concentrates containing copper, gold, and silver; silver/gold doré; molybdenum concentrates; and zinc metals. The company owns three polymetallic mines, four ore concentrators, and a zinc production facility in northern Manitoba and Saskatchewan, Canada, as well as in Cusco, Peru; and copper projects in Arizona and Nevada, the United States. HudBay Minerals Inc. was founded in 1927 and is headquartered in Toronto, Canada.
- CEO
- Peter Gerald Jan Kukielski
- Employees
- 2.23K
- Beta
- 1.95
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($26.45 ÷ $22.80) − 1 = +16.01% (DCF, example).