Valuation Freeport-McMoRan Inc.

Equities

Market Closed - Nyse Other stock markets 21:02:45 13/01/2026 GMT			Pre-market 13:44:23
59.34 ^USD	+1.07%		59.96	+1.05%

12:39pm	BMO Capital Adjusts Freeport-McMoRan Price Target to $68 From $55, Maintains Outperform Rating	MT
10:11am	Analyst recommendations: Rivian, Applied Materials, Coinbase, Intel, Spotify…

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	85,208	85,208	-
Change	-	62.1%	-11.37%	12.39%	-10.36%	55.72%	0%	-
Enterprise Value (EV) ¹	43,858	62,661	56,814	65,708	59,743	90,335	89,937	88,816
Change	-	42.87%	-9.33%	15.65%	-9.08%	51.21%	-0.44%	-1.25%
P/E ratio	63.5x	14.4x	15.9x	33.3x	29.3x	38.7x	26.2x	18.9x
PBR	3.74x	4.42x	3.5x	3.66x	3.11x	4.52x	3.9x	3.26x
PEG	-	0x	-0.9x	-0.7x	18.75x	2.2x	0.5x	0.5x
Capitalization / Revenue	2.66x	2.68x	2.38x	2.67x	2.15x	3.32x	3.07x	2.68x
EV / Revenue	3.09x	2.74x	2.49x	2.88x	2.35x	3.52x	3.24x	2.79x
EV / EBITDA	11.1x	6.05x	6.27x	7.92x	5.95x	9.54x	7.83x	5.91x
EV / EBIT	18x	7.49x	8.07x	10.6x	8.7x	13.4x	10x	7.12x
EV / FCF	41.5x	11.2x	34x	144x	25.4x	47.4x	23.9x	12.3x
FCF Yield	2.41%	8.94%	2.94%	0.69%	3.94%	2.11%	4.19%	8.12%
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%	1.01%	1.01%	1.19%
EPS ²	0.41	2.9	2.39	1.28	1.3	1.534	2.266	3.134
Distribution rate	-	12.9%	25.1%	46.9%	46.2%	39.1%	26.3%	22.6%
Net sales ¹	14,198	22,845	22,780	22,855	25,455	25,667	27,745	31,824
EBITDA ¹	3,965	10,364	9,056	8,293	10,034	9,465	11,489	15,020
EBIT ¹	2,437	8,366	7,037	6,225	6,864	6,740	8,993	12,482
Net income ¹	599	4,306	3,468	1,848	1,889	2,196	3,328	4,550
Net Debt ¹	6,054	1,382	2,500	4,664	5,025	5,127	4,729	3,608
Reference price ²	26.02	41.73	38.00	42.57	38.08	59.34	59.34	59.34
Nbr of stocks (in thousands)	1,452,868	1,468,474	1,429,327	1,433,977	1,436,928	1,435,931	1,435,931	-
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.	38.69x	3.52x	9.57x	1.01%	85.21B
SOUTHERN COPPER CORPORATION	33.92x	11.12x	18.71x	1.74%	143B
CMOC GROUP LIMITED	24.9x	2.18x	11.27x	1.53%	68.23B
JIANGXI COPPER COMPANY LIMITED	17.25x	0.4x	13.75x	1.96%	25.04B
BOLIDEN	20.22x	2x	9x	1.63%	17.93B
KOREA ZINC COMPANY, LTD.	36.3x	1.87x	20.62x	1.44%	18.36B
MMG LIMITED	20.89x	3.06x	5.56x	-.--%	15.02B
TIANQI LITHIUM CORPORATION	111.32x	9.68x	19.22x	0.01%	14.36B
JX ADVANCED METALS CORPORATION	22.98x	2.87x	12.63x	1.01%	13.18B
Average	36.28x	4.08x	13.37x	1.15%	44.46B
Weighted average by Cap.	33.78x	5.85x	14.16x	1.39%