GURUFOCUS.COM » STOCK LIST » Basic Materials » Metals & Mining » Antofagasta PLC (OTCPK:ANFGY) » Definitions » Intrinsic Value: Projected FCF

Antofagasta (Antofagasta) Intrinsic Value: Projected FCF : $11.31 (As of Apr. 25, 2024)


View and export this data going back to . Start your Free Trial

What is Antofagasta Intrinsic Value: Projected FCF?

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2024-04-25), Antofagasta's Intrinsic Value: Projected FCF is $11.31. The stock price of Antofagasta is $12.928. Therefore, Antofagasta's Price-to-Intrinsic-Value-Projected-FCF of today is 1.1.

The historical rank and industry rank for Antofagasta's Intrinsic Value: Projected FCF or its related term are showing as below:

ANFGY' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.68   Med: 1.03   Max: 1.71
Current: 1.14

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Antofagasta was 1.71. The lowest was 0.68. And the median was 1.03.

ANFGY's Price-to-Projected-FCF is ranked worse than
57.38% of 596 companies
in the Metals & Mining industry
Industry Median: 1.32 vs ANFGY: 1.14

Antofagasta Intrinsic Value: Projected FCF Historical Data

The historical data trend for Antofagasta's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Antofagasta Intrinsic Value: Projected FCF Chart

Antofagasta Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only - - - - -

Antofagasta Semi-Annual Data
Jun14 Dec14 Jun15 Dec15 Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only - - - - -

Competitive Comparison of Antofagasta's Intrinsic Value: Projected FCF

For the Copper subindustry, Antofagasta's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Antofagasta's Price-to-Projected-FCF Distribution in the Metals & Mining Industry

For the Metals & Mining industry and Basic Materials sector, Antofagasta's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Antofagasta's Price-to-Projected-FCF falls into.



Antofagasta Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Antofagasta's Free Cash Flow(6 year avg) = $784.50.

Antofagasta's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Dec23)*0.8)/Shares Outstanding (Diluted Average)
=(11.773635598597*784.5+8951.9*0.8)/492.928
=33.27

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Antofagasta  (OTCPK:ANFGY) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Antofagasta's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=12.928/33.266394132813
=0.39

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Antofagasta Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Antofagasta's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Antofagasta (Antofagasta) Business Description

Traded in Other Exchanges
Address
103 Mount Street, London, GBR, W1K 2TJ
Antofagasta PLC is a Chilean copper mining company. The company operates four copper mines in Chile, two of which produce significant volumes of by-products. The company also has a portfolio of growth opportunities located mainly in Chile. In addition to mining, the company has a transport division providing rail and road cargo services in northern Chile to mining customers. All of the company's operations are located in the Antofagasta Region of northern Chile except for its flagship operation, Los Pelambres, which is in the Coquimbo Region of central Chile. The operating business segments are Los Pelambres, Centinela, Antucoya, Zaldivar, Exploration and evaluation, Corporate and other items, and Transport division. The Los Pelambres segment drives maximum revenue.

Antofagasta (Antofagasta) Headlines

From GuruFocus

Is It Time to Buy Copper Miners?

By Holmes Osborne, CFA Holmes Osborne, CFA 08-15-2016

Charles de Vaulx's IVA Funds Newsletter May 2015

By Holly LaFon Holly LaFon 05-28-2015

Tweedy Browne Fund Fourth Quarter 2013 Commentary

By Holly LaFon Holly LaFon 01-29-2014

Top 5 Sells of the Tweedy Browne Global Value Fund

By Graham Griffin Graham Griffin 10-12-2020

Tweedy Browne's Q3 2014 Commentary

By Vera Yuan Vera Yuan 10-24-2014

Tweedy Browne Comments on Antofagasta

By Holly LaFon Holly LaFon 01-29-2014

IVA International Fund Adds Four Positions to Portfolio

By Amber Harris Amber Harris 03-09-2015

Tweedy Browne Global Value Fund New Buy and Adds

By Holly LaFon Holly LaFon 01-23-2014

Charles De Vaulx Buys 4 New International Stocks in Fourth Quarter

By Holly LaFon Holly LaFon 03-03-2015