FM.TO
First Quantum Minerals Ltd
Price:  
19.43 
CAD
Volume:  
2,514,777.00
Canada | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FM.TO Intrinsic Value

%
Upside

As of 2024-05-21, the Intrinsic Value of First Quantum Minerals Ltd (FM.TO) is 21.51 CAD. This FM.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.43 CAD, the upside of First Quantum Minerals Ltd is %.

The range of the Intrinsic Value is 10.88 - 63.11 CAD

19.43 CAD
Stock Price
21.51 CAD
Intrinsic Value
Intrinsic Value Details

FM.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 10.88 - 63.11 21.51 10.7%
DCF (Growth 10y) 15.24 - 74.99 27.48 41.5%
DCF (EBITDA 5y) 14.65 - 19.69 16.59 -14.6%
DCF (EBITDA 10y) 19.45 - 28.10 22.96 18.2%
Fair Value -25.63 - -25.63 -25.63 -231.93%
P/E (43.89) - (36.85) (40.10) -306.4%
EV/EBITDA 4.43 - 23.60 12.88 -33.7%
EPV 18.53 - 29.16 23.85 22.7%
DDM - Stable (20.21) - (82.34) (51.27) -363.9%
DDM - Multi 4.44 - 14.38 6.82 -64.9%

FM.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 16,063.13
Beta 0.06
Outstanding shares (mil) 826.72
Enterprise Value (mil) 23,246.18
Market risk premium 5.10%
Cost of Equity 7.96%
Cost of Debt 8.01%
WACC 7.16%