
Sector: Copper mining
COMM_ARG
Net debt (table and EV/EBITDA): |short-term borrowings| + |long-term borrowings| + |other financial liabilities| when extracted + |non-controlling interest| when extracted − |cash and equivalents|; amounts in millions of the reporting currency.
Shares: connector/market_inputs
Monetary columns are in M USD, one decimal; scale (K/M/B/T) keeps values readable. For the period (default) shows P&L and cash flow for that row’s reporting window: quarterly amounts when the feed uses quarter-duration facts (typical US 10-Q revenue and income), quarterly cash flows after stripping YTD where only cumulative tags exist, and an implied Q4 on 31 Dec FY rows (P&L: FY minus Q1–Q3; operating / investing cash flow: FY 12m minus 9M YTD to 30 Sep when sourced from SEC builder evidence) so they match 10-Q scale. Some issuers still use cumulative YTD minus the prior row in the same calendar year. As reported shows values stored on each row (e.g. full-year on FY). Balance sheet is always as reported. Source JSON may use millions etc.; conversion uses amounts_unit per row.
| Date | Period | Status | RevenueM USD | Operating profitM USD | D&AM USD | EBITDAM USD | Net profitM USD | Operating CFM USD | Capex + M&AM USD | AssetsM USD | EquityM USD | ROE (annualized) | Net debtM USD | Source |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2026-06-30 | Q2 2026 (3M) | OK | 120.3 y/y 61.1% | 30.7 y/y 176.8% | 6.1 y/y 8.1% | 36.8 y/y 119.6% | 18.3 y/y 142.4% | 23.0 | -4.7 | 220.1 y/y 18.0% | 113.6 y/y 10.0% | 62.9% | ≈ -16.3 | Yahoo Finance |
| 2026-03-31 | Q1 2026 (3M) | OK | 100.5 y/y 58.4% | 24.9 y/y 198.6% | 5.9 y/y 8.6% | 30.8 y/y 123.2% | 14.7 y/y 346.5% | 40.1 | -5.7 | 212.5 y/y 8.3% | 118.9 y/y 14.7% | 50.3% | ≈ -16.3 | Yahoo Finance |
| 2025-12-31 | Q4 2025 (3M) | OK | 116.9 y/y — | 29.9 y/y — | 5.7 y/y — | 35.7 y/y — | 17.9 y/y — | 23.7 | -2.4 | 217.7 y/y 6.0% | 115.1 y/y 9.9% | 32.4% | ≈ -16.3 | Yahoo Finance |
| 2025-06-30 | Q2 2025 (3M) | OK | 74.7 y/y — | 11.1 y/y — | 5.7 y/y — | 16.8 y/y — | 7.5 y/y — | 6.3 | -1.4 | 186.5 y/y — | 103.3 y/y — | 29.2% | -16.3 | Yahoo Finance |
| 2025-03-31 | Q1 2025 (3M) | OK | 63.5 y/y — | 8.3 y/y — | 5.5 y/y — | 13.8 y/y — | 3.3 y/y — | 1.9 | -6.8 | 196.2 y/y — | 103.7 y/y — | 12.6% | -16.6 | Yahoo Finance |
| 2024-12-31 | FY 2024 (12M) | OK | 295.0 y/y 22.3% | 38.2 y/y 319.1% | 23.4 y/y 14.2% | 61.5 y/y 108.2% | 19.2 y/y 468.9% | 59.8 | -9.3 | 205.5 y/y 3.0% | 104.8 y/y -0.1% | 18.4% | -32.6 | Yahoo Finance |
| 2023-12-31 | FY 2023 (12M) | OK | 241.2 y/y — | 9.1 y/y — | 20.4 y/y — | 29.6 y/y — | 3.4 y/y — | 20.3 | -16.9 | 199.6 y/y — | 104.9 y/y — | — | -5.8 | Yahoo Finance |
| Short-term debt (incl. ST leases) | 7 |
| − Cash & equivalents | 23 |
| Net debt | -16 |
|---|
Net debt / LTM EBITDA: -0.2x
Quarterly values ($ mln)
Year-over-year change
FCF ($ mln)
Net debt / cash ($ mln)
Physical operating metrics — supplementary, not part of the financial statements
| Year | Production, kt | per day, kt |
|---|---|---|
| 2025 | 28.21 −3.7% | 0.08 |
| 2024 | 29.30 | 0.08 |
Company reports: https://amerigoresources.com/_resources/financials/ARG-MDA-Q2-2026.pdf; https://amerigoresources.com/_resources/news/nr-20260713.pdf; https://www.amerigoresources.com/_resources/financials/AIF_Year_Ended_December312025.pdf; https://www.amerigoresources.com/_resources/financials/ARG-Q4-MDA-2025.pdf; https://www.amerigoresources.com/_resources/news/nr-20260225.pdf; https://www.newsfilecorp.com/release/306955/
Current 14 620spot vs LTM +19%
Target market cap from conservative EBITDA and the historical EV/EBITDA
Upside: -6.8% ▲ +0.5 pp 1d
Main driver: Copper +20% vs LTM; revenue ×1.20 vs costs ×1.09; EBITDA 119→128; at 7.3× EV/EBITDA → -7%.
Product prices — moves vs the LTM average
| Commodity | Share | Spot | LTM | 3-yr | vs LTM, $ | 3y vs LTM |
|---|---|---|---|---|---|---|
| Copper (rev) | +82% | 14 619.97 | 12 225.59 | 11 150.96 | +20% | -9% |
| Molybdenum (rev) | +15% | 35.90 | 28.39 | 26.13 | +26% | -8% |
| Electricity Spot (input cost) (cost) | -10% | 117.40 | 77.92 | 62.56 | +51% | -20% |
How it is calculated — revenue → costs → EBITDA → target market cap
| 1 · Reported baseline (LTM) | |
| LTM revenue | 412 |
| LTM EBITDA | 119 |
| LTM cash costs (revenue − EBITDA) | 294 |
| 2 · Revenue projection | |
| Revenue multiplier — spot | ×1.200 (+20%) |
| = Spot revenue | 495 |
| Revenue multiplier — 3y price | ×0.916 (-8%) |
| = 3-year-price revenue | 378 |
| 3 · Costs projection | |
| Cost multiplier — spot | ×1.087 (+9%) |
| = Spot cash costs | 319 |
| Cost multiplier — 3y price | ×1.016 (+2%) |
| = 3-year-price cash costs | 298 |
| 4 · EBITDA projection (revenue − costs) | |
| = Spot EBITDA | 176 |
| = 3-year-price EBITDA | 79 |
| Conservative EBITDA = min(spot, avg) | 128 |
| 5 · Valuation → target market cap | |
| Historical EV/EBITDA (75th pct, realized earnings) | 7.3x |
| Target EV = EV/EBITDA × conservative EBITDA | 934 |
| Net debt | -16 |
| Target market cap = EV − net debt | 970 |
| Current market cap | 1 040 |
Upside = target market cap ÷ current − 1 = -6.8%
Spot model vs reported — what the spot model projected (trailing-LTM base brought to the period × the period's commodity-price move) against the actual report, per reported period (quarter, half-year or full year — per the filer's calendar); amounts in USD mln. green = reported above projection, pink = below.
| Period | Act. rev | Model rev | Δ rev | Act. EBITDA | Model EBITDA | Δ EBITDA |
|---|---|---|---|---|---|---|
| 2023 FY | 241 | 271 | -10.9% | 30 | 46 | -34.6% |
| 2024 FY | 295 | 257 | +14.8% | 58 | 36 | +58.1% |
| 2025 FY | 332 | 335 | -0.9% | 82 | 79 | +4.1% |
Projected EV/EBITDA 12.9x · target 75th pct (3y) 9.5x · LTM avg 7.3x
| Date | Per share | Details | Status | Source |
|---|---|---|---|---|
| 2026-09-21 | 0.21 CAD | Ex-dividend: 0.21 CAD per share | Paid | Yahoo Finance (ex-div) |
| 2026-08-28 | 0.04 CAD | Ex-dividend: 0.04 CAD per share | Paid | Yahoo Finance (ex-div) |
| 2026-07-13 | 0.18 CAD | Ex-dividend: 0.18 CAD per share | Paid | Yahoo Finance (ex-div) |
| 2026-05-29 | 0.04 CAD | Ex-dividend: 0.04 CAD per share | Paid | Yahoo Finance (ex-div) |
| 2026-04-20 | 0.16 CAD | Ex-dividend: 0.16 CAD per share | Paid | Yahoo Finance (ex-div) |
| 2026-03-06 | 0.04 CAD | Ex-dividend: 0.04 CAD per share | Paid | Yahoo Finance (ex-div) |
| 2025-12-17 | 0.05 CAD | Ex-dividend: 0.05 CAD per share | Paid | Yahoo Finance (ex-div) |
| 2025-11-28 | 0.04 CAD | Ex-dividend: 0.04 CAD per share | Paid | Yahoo Finance (ex-div) |
| 2025-08-29 | 0.03 CAD | Ex-dividend: 0.03 CAD per share | Paid | Yahoo Finance (ex-div) |
| 2025-05-30 | 0.03 CAD | Ex-dividend: 0.03 CAD per share | Paid | Yahoo Finance (ex-div) |
| 2025-03-06 | 0.03 CAD | Ex-dividend: 0.03 CAD per share | Paid | Yahoo Finance (ex-div) |
| 2024-11-29 | 0.03 CAD | Ex-dividend: 0.03 CAD per share | Paid | Yahoo Finance (ex-div) |
| 2024-08-30 | 0.03 CAD | Ex-dividend: 0.03 CAD per share | Paid | Yahoo Finance (ex-div) |
| 2024-07-16 | 0.04 CAD | Ex-dividend: 0.04 CAD per share | Paid | Yahoo Finance (ex-div) |
| 2024-05-30 | 0.03 CAD | Ex-dividend: 0.03 CAD per share | Paid | Yahoo Finance (ex-div) |
| 2024-03-05 | 0.03 CAD | Ex-dividend: 0.03 CAD per share | Paid | Yahoo Finance (ex-div) |
| 2023-11-29 | 0.03 CAD | Ex-dividend: 0.03 CAD per share | Paid | Yahoo Finance (ex-div) |
| 2023-08-29 | 0.03 CAD | Ex-dividend: 0.03 CAD per share | Paid | Yahoo Finance (ex-div) |
| 2023-05-29 | 0.03 CAD | Ex-dividend: 0.03 CAD per share | Paid | Yahoo Finance (ex-div) |
| 2023-03-03 | 0.03 CAD | Ex-dividend: 0.03 CAD per share | Paid | Yahoo Finance (ex-div) |
| 2022-11-29 | 0.03 CAD | Ex-dividend: 0.03 CAD per share | Paid | Yahoo Finance (ex-div) |
| 2022-08-30 | 0.03 CAD | Ex-dividend: 0.03 CAD per share | Paid | Yahoo Finance (ex-div) |
| 2022-05-27 | 0.03 CAD | Ex-dividend: 0.03 CAD per share | Paid | Yahoo Finance (ex-div) |
| 2022-03-03 | 0.03 CAD | Ex-dividend: 0.03 CAD per share | Paid | Yahoo Finance (ex-div) |
| 2021-11-29 | 0.02 CAD | Ex-dividend: 0.02 CAD per share | Paid | Yahoo Finance (ex-div) |
KASE: status follows wording in the news headline (paid vs intends to pay). Yahoo: amounts are cash dividends per share on ex-dividend dates (UTC calendar date). stockscope.uz (UZ): amounts are per share in UZS by publication date (not necessarily ex-div).
Reporting forms detected in loaded periods: ✓ ✓ ✓ (Balance sheet / Profit or loss (P&L) / Cash flows)
Financial results, valuation multiples (P/E, P/B, EV/EBITDA), profitability and dividend yield of Amerigo Resources (ARG) — from primary filings.
See also: The Cheapest Metals & Mining Stocks (2026): Copper, Steel, Silver by Valuation · The Cheapest Stocks in the World (2026): What Value Investing Says About Buying Cheap · global valuation map