Back to SCCO Overview
NYQ · Valuation Lab
SCCO
Southern Copper Corporation
Last$197.00
Market cap164.4B
EV/EBITDA16.7x
Intrinsic value
$682.87
MoS +71.2% · Undervalued
Assuming 31.7% FCF margin and 40.6% Y1–5 growth.
Upside to price
EV (DCF)571B
Terminal share70%
Expected IV$705.80
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 70% of EV
PV of stage FCFs172B
PV of terminal value399B
Enterprise value571B
Net cash / (debt)-1.3B
Equity value569.7B
Intrinsic value / share$682.87
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 22.2B | 7B | 6.4B | 91.2% |
| Y2 | 31.2B | 9.9B | 8.2B | 83.2% |
| Y3 | 43.9B | 13.9B | 10.6B | 75.9% |
| Y4 | 61.7B | 19.6B | 13.5B | 69.3% |
| Y5 | 86.7B | 27.5B | 17.4B | 63.2% |
| Y6 | 104.4B | 33.1B | 19.1B | 57.7% |
| Y7 | 125.5B | 39.8B | 20.9B | 52.6% |
| Y8 | 151B | 47.9B | 23B | 48.0% |
| Y9 | 181.7B | 57.6B | 25.2B | 43.8% |
| Y10 | 218.6B | 69.3B | 27.7B | 39.9% |
| Terminal | — | — | 399B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.