Valuation First Quantum Minerals Ltd.

Equities

Delayed Toronto S.E. Other stock markets 02:36:56 2024-09-11 pm EDT			5-day change	1st Jan Change
15.73 ^CAD	+5.93%		+10.49%	+44.61%

Sep. 10	RBC Capital Markets Outlines Estimate Changes for North American Base Metals Companies	MT
Sep. 10	Power Nickel Says Summer Drilling Program Expanded the High Grade Polymetallic Lion Zone By 50%	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	6,958	12,321	16,477	14,371	5,647	9,035	-	-
Change	-	77.08%	33.73%	-12.78%	-60.7%	60%	-	-
Enterprise Value (EV) ¹	14,633	19,730	22,530	20,063	12,067	14,964	14,963	13,256
Change	-	34.83%	14.19%	-10.95%	-39.85%	24.01%	-0.01%	-11.41%
P/E ratio	-127x	-69x	19.9x	13.9x	-5.95x	-60.3x	14.4x	6.15x
PBR	0.74x	1.39x	1.65x	1.33x	0.55x	0.78x	0.75x	0.65x
PEG	-	-0x	-0x	0.6x	0x	0.7x	-0x	0x
Capitalization / Revenue	1.71x	2.37x	2.28x	1.88x	0.87x	2.03x	1.57x	1.1x
EV / Revenue	3.6x	3.79x	3.12x	2.63x	1.87x	3.36x	2.6x	1.62x
EV / EBITDA	9.09x	9.17x	6.12x	6.05x	5.18x	11.6x	6.94x	3.55x
EV / EBIT	30.9x	21.1x	8.98x	9.62x	10x	23.4x	9.23x	4.14x
EV / FCF	-25.9x	19.7x	11.9x	17.2x	95x	76.5x	38.4x	7.18x
FCF Yield	-3.87%	5.08%	8.37%	5.81%	1.05%	1.31%	2.6%	13.9%
Dividend per Share ²	0.00754	0.00793	0.00788	0.2129	0.0592	0.00406	0.00778	0.07
Rate of return	0.07%	0.04%	0.03%	1.02%	0.72%	0.04%	0.07%	0.64%
EPS ²	-0.08	-0.26	1.2	1.5	-1.38	-0.1812	0.7592	1.774
Distribution rate	-9.43%	-3.05%	0.66%	14.2%	-4.29%	-2.24%	1.02%	3.95%
Net sales ¹	4,067	5,199	7,212	7,626	6,456	4,456	5,755	8,201
EBITDA ¹	1,609	2,152	3,684	3,316	2,328	1,290	2,155	3,735
EBIT ¹	474	935	2,510	2,086	1,207	639.8	1,620	3,202
Net income ¹	-57	-180	832	1,034	-954	-155.3	632.6	1,479
Net Debt ¹	7,675	7,409	6,053	5,692	6,420	5,929	5,928	4,221
Reference price ²	10.15	17.93	23.92	20.90	8.22	10.92	10.92	10.92
Nbr of stocks (in thousands)	685,241	687,049	688,851	687,504	687,342	827,337	-	-
Announcement Date	2/13/20	2/16/21	2/15/22	2/14/23	2/20/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
FIRST QUANTUM MINERALS LTD.	-60.26x	3.36x	11.6x	+0.04%	9.04B
PT AMMAN MINERAL INTERNASIONAL TBK	68.06x	-	-	-	49.52B
ANTOFAGASTA PLC	28.97x	3.27x	6.13x	+1.49%	21.42B
SOCIEDAD MINERA CERRO VERDE S.A.A.	13.16x	3.03x	5.51x	+5.05%	13.13B
KGHM POLSKA MIEDZ	9.83x	0.84x	3.81x	+1.17%	6.77B
TONGLING NONFERROUS METALS GROUP CO.,LTD.	9.75x	-	-	+3.44%	5.23B
CAPSTONE COPPER CORP.	26.36x	2.95x	8.06x	-	4.65B
HUDBAY MINERALS INC.	22.35x	1.51x	3.49x	+0.26%	2.69B
Average	14.78x	2.49x	6.43x	+1.91%	14.05B
Weighted average by Cap.	34.86x	2.84x	6.61x	+2.15%