
Sector: Copper mining
COMM_FQM
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 | 1522.0 y/y 24.1% | 180.0 y/y -29.4% | 214.0 y/y 24.4% | 394.0 y/y -7.7% | 136.0 y/y 655.6% | 130.0 | -154.0 | 25072.0 y/y 3.3% | 11318.0 y/y -0.8% | 4.9% | 5407.0 | Yahoo Finance |
| 2026-03-31 | Q1 2026 (3M) | OK | 1404.0 y/y 18.0% | 190.0 y/y -21.8% | 200.0 y/y 25.8% | 390.0 y/y -3.0% | -196.0 y/y — | 420.0 | -208.0 | 25014.0 y/y 3.4% | 11074.0 y/y -2.4% | -7.1% | 5284.0 | Yahoo Finance |
| 2025-12-31 | Q4 2025 (3M) | OK | 1475.0 y/y — | 337.0 y/y — | 191.0 y/y — | 528.0 y/y — | 25.0 y/y — | -36.0 | -307.0 | 25238.0 y/y 4.7% | 11165.0 y/y -2.7% | -0.2% | 5192.0 | Yahoo Finance |
| 2025-06-30 | Q2 2025 (3M) | OK | 1226.0 y/y — | 255.0 y/y — | 172.0 y/y — | 427.0 y/y — | 18.0 y/y — | 780.0 | -335.0 | 24278.0 y/y — | 11404.0 y/y — | 0.6% | 5453.0 | Yahoo Finance |
| 2025-03-31 | Q1 2025 (3M) | OK | 1190.0 y/y — | 243.0 y/y — | 159.0 y/y — | 402.0 y/y — | -23.0 y/y — | 143.0 | -258.0 | 24180.0 y/y — | 11341.0 y/y — | -0.8% | 5787.0 | Yahoo Finance |
| 2024-12-31 | FY 2024 (12M) | OK | 4802.0 y/y -25.6% | 1031.0 y/y -10.2% | 633.0 y/y -43.5% | 1664.0 y/y -26.7% | 2.0 y/y — | 1651.0 | -1294.0 | 24107.0 y/y 1.5% | 11469.0 y/y 11.9% | 0.0% | 5530.0 | Yahoo Finance |
| 2023-12-31 | FY 2023 (12M) | OK | 6456.0 y/y — | 1148.0 y/y — | 1121.0 y/y — | 2269.0 y/y — | -954.0 y/y — | 1427.0 | -1380.0 | 23758.0 y/y — | 10247.0 y/y — | — | 6420.0 | Yahoo Finance |
| Short-term debt (incl. ST leases) | 391 |
| Long-term debt (incl. LT leases) | 5 795 |
| − Cash & equivalents | 779 |
| Net debt | 5 407 |
|---|
Net debt / LTM EBITDA: 3.0x
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 | 395.77 −8.2% | 1.08 |
| 2024 | 431.00 +36.5% | 1.18 |
| 2023 | 315.86 | 0.87 |
Company reports: https://www.first-quantum.com/news/first-quantum-minerals-reports-second-quarter-2026-results/; https://www.first-quantum.com/wp-content/uploads/2026/02/AIF-2026.pdf; https://www.first-quantum.com/wp-content/uploads/2026/02/Q4-2025-FQM-Managements-Discussion-Analysis-FINAL.pdf; https://www.first-quantum.com/wp-content/uploads/2026/02/Q4-2025-FQM-News-Release.pdf; https://www.first-quantum.com/wp-content/uploads/2026/07/NR-26-17-2026-Q2-FQM-News-Release-Final.pdf
Current 14 620spot vs LTM +19%
Target market cap from conservative EBITDA and the historical EV/EBITDA
Upside: -33.7% ▼ -0.7 pp 1d
Main driver: Copper +20% vs LTM; revenue ×1.16 vs costs ×1.11; EBITDA 1 933→1 865; at 11.0× EV/EBITDA → -34%.
Product prices — moves vs the LTM average
| Commodity | Share | Spot | LTM | 3-yr | vs LTM, $ | 3y vs LTM |
|---|---|---|---|---|---|---|
| Copper (rev) | +85% | 14 619.97 | 12 225.59 | 11 150.96 | +20% | -9% |
| Gold (rev) | +12% | 4 154.46 | 4 242.24 | 3 346.28 | -2% | -21% |
| US Diesel Index (cost) (input cost) (cost) | -10% | 6.38 | 4.21 | 4.19 | +51% | -1% |
| Electricity Spot (input cost) (cost) | -5% | 117.40 | 77.92 | 62.56 | +51% | -20% |
How it is calculated — revenue → costs → EBITDA → target market cap
| 1 · Reported baseline (LTM) | |
| LTM revenue | 5 627 |
| LTM EBITDA | 1 933 |
| LTM cash costs (revenue − EBITDA) | 3 694 |
| 2 · Revenue projection | |
| Revenue multiplier — spot | ×1.164 (+16%) |
| = Spot revenue | 6 550 |
| Revenue multiplier — 3y price | ×0.900 (-10%) |
| = 3-year-price revenue | 5 064 |
| 3 · Costs projection | |
| Cost multiplier — spot | ×1.111 (+11%) |
| = Spot cash costs | 4 103 |
| Cost multiplier — 3y price | ×1.024 (+2%) |
| = 3-year-price cash costs | 3 781 |
| 4 · EBITDA projection (revenue − costs) | |
| = Spot EBITDA | 2 447 |
| = 3-year-price EBITDA | 1 283 |
| Conservative EBITDA = min(spot, avg) | 1 865 |
| 5 · Valuation → target market cap | |
| Historical EV/projected-EBITDA (75th pct) | 11.0x |
| Target EV = EV/EBITDA × conservative EBITDA | 20 530 |
| Net debt | 5 407 |
| Target market cap = EV − net debt | 15 147 |
| Current market cap | 22 857 |
Upside = target market cap ÷ current − 1 = -33.7%
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 | 6 456 | 7 478 | -13.7% | 2 292 | 3 173 | -27.8% |
| 2024 FY | 4 802 | 7 180 | -33.1% | 1 593 | 2 902 | -45.1% |
| 2025 FY | 5 237 | 5 667 | -7.6% | 1 785 | 2 289 | -22.0% |
Projected EV/EBITDA 12.5x · target 75th pct (3y) 11.0x · LTM avg 14.8x
| Date | Per share | Details | Status | Source |
|---|---|---|---|---|
| 2023-08-25 | 0.08 CAD | Ex-dividend: 0.08 CAD per share | Paid | Yahoo Finance (ex-div) |
| 2023-04-14 | 0.13 CAD | Ex-dividend: 0.13 CAD per share | Paid | Yahoo Finance (ex-div) |
| 2022-08-26 | 0.16 CAD | Ex-dividend: 0.16 CAD per share | Paid | Yahoo Finance (ex-div) |
| 2022-04-13 | 0.005 CAD | Ex-dividend: 0.005 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 First Quantum Minerals (FQM) — 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