As of 2024-10-03, the Intrinsic Value of Southern Copper Corp (SCCO) is
89.41 USD. This SCCO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 115.32 USD, the upside of Southern Copper Corp is
-22.50%.
The range of the Intrinsic Value is 56.03 - 220.34 USD
89.41 USD
Intrinsic Value
SCCO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
56.03 - 220.34 |
89.41 |
-22.5% |
| DCF (Growth 10y) |
61.08 - 219.96 |
93.71 |
-18.7% |
| DCF (EBITDA 5y) |
55.57 - 71.99 |
64.11 |
-44.4% |
| DCF (EBITDA 10y) |
60.24 - 84.19 |
71.75 |
-37.8% |
| Fair Value |
61.55 - 61.55 |
61.55 |
-46.62% |
| P/E |
60.25 - 122.00 |
90.23 |
-21.8% |
| EV/EBITDA |
37.20 - 56.86 |
46.79 |
-59.4% |
| EPV |
37.91 - 58.79 |
48.35 |
-58.1% |
| DDM - Stable |
32.69 - 152.37 |
92.53 |
-19.8% |
| DDM - Multi |
47.99 - 160.71 |
72.44 |
-37.2% |
SCCO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
90,587.32 |
| Beta |
0.91 |
| Outstanding shares (mil) |
785.53 |
| Enterprise Value (mil) |
94,968.52 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.78% |
| Cost of Debt |
5.11% |
| WACC |
8.43% |