Valuation Southern Copper Corporation

Equities

Market Closed - Nyse Other stock markets 04:00:02 2026-03-13 pm EDT			After hours 05:08:53 pm
170.83 ^USD	-5.39%		171.92	+0.64%

Mar. 02	Southern Copper Insider Sold Shares Worth $997,168, According to a Recent SEC Filing	MT
Mar. 02	Golden Goose Resources Ltd. Announces the Commencement of Systemic Geological Mapping and Channel Sampling at its Gran Esperanza Project, Rio Negro Province, Argentina	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	47,707	46,687	66,542	72,030	117,516	149,154	-	-
Change	-	-2.14%	42.53%	8.25%	63.15%	26.92%	-	-
Enterprise Value (EV) ¹	50,466	51,435	71,645	75,030	119,962	149,793	149,410	148,770
Change	-	1.92%	39.29%	4.73%	59.88%	24.87%	-0.26%	-0.43%
P/E ratio	14.1x	17.7x	27.4x	20.9x	27.4x	25.7x	28.5x	29.1x
PBR	5.85x	5.78x	8.97x	7.7x	-	11.2x	10.2x	10.2x
PEG	-	-0.8x	-3.46x	0.5x	1.1x	0.7x	-2.92x	-13.76x
Capitalization / Revenue	4.36x	4.65x	6.72x	6.3x	8.76x	9.35x	10.7x	9.72x
EV / Revenue	4.62x	5.12x	7.24x	6.56x	8.94x	9.39x	10.7x	9.69x
EV / EBITDA	7.36x	9.59x	14.2x	11.7x	15.3x	14.1x	17x	15.4x
EV / EBIT	8.32x	11.6x	17.1x	13.5x	17.1x	15.3x	19x	16.5x
EV / FCF	14.8x	27.7x	27.9x	22.1x	35x	27.5x	33.2x	25.3x
FCF Yield	6.74%	3.6%	3.58%	4.52%	2.86%	3.64%	3.01%	3.95%
Dividend per Share ²	2.995	3.276	3.744	2.024	3.47	4.278	4.553	4.349
Rate of return	5.19%	5.8%	4.65%	2.32%	2.44%	2.37%	2.52%	2.41%
EPS ²	4.109	3.192	2.939	4.173	5.196	7.022	6.337	6.203
Distribution rate	72.9%	103%	127%	48.5%	66.8%	60.9%	71.8%	70.1%
Net sales ¹	10,934	10,048	9,896	11,433	13,420	15,958	13,984	15,351
EBITDA ¹	6,853	5,365	5,030	6,406	7,822	10,598	8,789	9,664
EBIT ¹	6,065	4,436	4,192	5,555	7,002	9,788	7,860	9,015
Net income ¹	3,387	2,638	2,425	3,377	4,335	6,116	5,058	6,096
Net Debt ¹	2,759	4,747	5,103	3,000	2,446	638.2	255.6	-384.4
Reference price ²	57.76	56.52	80.56	87.20	142.26	180.56	180.56	180.56
Nbr of stocks (in thousands)	826,003	826,021	826,034	826,050	826,058	826,065	-	-
Announcement Date	2/1/22	2/2/23	2/2/24	2/12/25	1/28/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SOUTHERN COPPER CORPORATION	25.71x	9.39x	14.13x	2.37%	149B
FREEPORT-MCMORAN INC.	22.65x	3.07x	7.11x	1.01%	85.1B
CMOC GROUP LIMITED	21.75x	1.92x	9.94x	1.8%	62.47B
JX ADVANCED METALS CORPORATION	34.08x	4.81x	18.27x	0.7%	23.46B
KOREA ZINC COMPANY, LTD.	42.6x	2.26x	24.49x	1.15%	22.91B
JIANGXI COPPER COMPANY LIMITED	14.97x	0.36x	12.46x	2.28%	22.71B
CHINA TUNGSTEN AND HIGHTECH MATERIALS CO.,LTD	90.62x	-	-	0.32%	20.67B
BOLIDEN	12.62x	1.56x	6.57x	2.67%	19.55B
SUMITOMO METAL MINING CO., LTD.	19.02x	1.87x	12.62x	1.85%	17.09B
Average	31.56x	3.15x	13.20x	1.57%	47.01B
Weighted average by Cap.	27.61x	5.01x	12.30x	1.74%