Marimaca Copper (ASX:MC2) Intrinsic Value: Projected FCF: A$0.03 (As of Sep. 05, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

ASX:MC2 Marimaca Copper Corp ASX:MC2
10 GF Score
Price A$8.40
! 1 Warning Sign
View Full Analysis

What is Marimaca Copper Intrinsic Value: Projected FCF?

Marimaca Copper ASX:MC2 -1.52% 10 Intrinsic Value: Projected FCF is A$0.03 as of Sep. 05, 2026. GuruFocus rates ASX:MC2 with a GF Score™ of 10/100. The stock has 1 warning sign investors should review. Among 656 Metals & Mining companies, Marimaca Copper ranks worse than 100% on this metric.

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 (2026-09-05), Marimaca Copper's Intrinsic Value: Projected FCF is A$0.03. The stock price of Marimaca Copper is A$8.40. Therefore, Marimaca Copper's Price-to-Intrinsic-Value-Projected-FCF of today is 280.0.

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

ASX:MC2' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 250.33   Med: 539.67   Max: 829
Current: 280

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Marimaca Copper was 829.00. The lowest was 250.33. And the median was 539.67.

ASX:MC2's Price-to-Projected-FCF is ranked worse than
100% of 656 companies
in the Metals & Mining industry
Industry Median: 2.41 vs ASX:MC2: 280.00

Marimaca Copper  (ASX:MC2) 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.

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

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=8.40/-0.1160361391916
=

* 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.


Marimaca Copper Intrinsic Value: Projected FCF Related Terms


Marimaca Copper Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Marimaca Copper'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.

Marimaca Copper Intrinsic Value: Projected FCF Chart

Marimaca Copper Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 0.00 0.00 -0.72

Marimaca Copper Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 0.00 -0.48 -0.72 0.01 0.03

ASX:MC2 vs SCCO, FCX: Intrinsic Value: Projected FCF Comparison

For the Copper subindustry, Marimaca Copper'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.


Marimaca Copper Price-to-Projected-FCF vs Metals & Mining Industry

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

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


ASX:MC2
10GF Score
Marimaca Copper Corp ASX:MC2
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Marimaca Copper 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 Marimaca Copper's Free Cash Flow(6 year avg) = A$-32.85.

Marimaca Copper'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 (Jun26)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*-32.8504+371.356*0.8)/134.980
=-0.12

* 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.

What does a Intrinsic Value: Projected FCF of A$0.03 mean?
Marimaca Copper (ASX:MC2) has a Intrinsic Value: Projected FCF of A$0.03 as of Sep. 05, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Marimaca Copper and its competitors. According to the industry distribution chart, Marimaca Copper ranks #656 out of 656 companies in the Metals & Mining industry.
Is Marimaca Copper's Intrinsic Value: Projected FCF too high?
Marimaca Copper's current Intrinsic Value: Projected FCF is A$0.03. Based on the distribution chart, Marimaca Copper ranks #656 out of 656 companies in the Metals & Mining industry, which is in the bottom quartile relative to peers. Overall, Marimaca Copper has a GF Score™ of 10/100, reflecting its overall financial health beyond just this single metric.
How does Marimaca Copper's Intrinsic Value: Projected FCF compare to SCCO and FCX?
According to the Metals & Mining industry distribution chart, Marimaca Copper ranks #656 out of 656 companies for Intrinsic Value: Projected FCF. This places Marimaca Copper in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 2.41. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Metals & Mining company?
The median Intrinsic Value: Projected FCF among Metals & Mining companies is 2.41, based on 656 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Marimaca Copper and its competitors. For the Metals & Mining industry, the median Intrinsic Value: Projected FCF is 2.41 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Marimaca Copper's current Intrinsic Value: Projected FCF is A$0.03. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Marimaca Copper stock overvalued right now?
Marimaca Copper (ASX:MC2) has a current Intrinsic Value: Projected FCF of A$0.03. The current Intrinsic Value: Projected FCF is A$0.03. Marimaca Copper's overall GF Score™ is 10/100 with 1 warning sign to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Marimaca Copper (ASX:MC2), the current Intrinsic Value: Projected FCF is A$0.03 as of Sep. 05, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Marimaca Copper Business Description

Address 66 Wellington Street West, Suite 5300, Street West, Toronto, ON, CAN, M5K 1E6
Marimaca Copper Corp is an exploration and development company focused on base metal projects in Chile. The company's principal asset is the Marimaca Copper Project, located in the Antofagasta Region of northern Chile. The Marimaca Project comprises a set of concessions (the 1-23 Claims), properties fully owned by the company, combined with the adjacent La Atomica and Atahualpa claims over which Marimaca Copper has the right to explore and exploit resources, and this larger area is referred to as the Marimaca District. Geographically, the company has its presence in Chile and Canada.
10GF Score

Get the complete analysis for ASX:MC2

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

A$8.40
Price