CSCCF (Capstone Copper) Intrinsic Value: Projected FCF: $3.10 (As of Aug. 07, 2026) — 226% Above Median

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.

CSCCF Capstone Copper Corp CSCCF
90 GF Score
Price $10.70
GF Value $10.31
Valuation Fairly Valued
! 8 Warning Signs
View Full Analysis

What is Capstone Copper Intrinsic Value: Projected FCF?

Capstone Copper CSCCF -1.20% 90 Intrinsic Value: Projected FCF is $3.10 as of Aug. 07, 2026, which is 226% above its 10-year median of 0.95. GuruFocus rates CSCCF with a GF Score™ of 90/100 and a GF Value™ of $10.31 (Fairly Valued). The stock has 8 warning signs investors should review. Among 649 Metals & Mining companies, Capstone Copper ranks worse than 63.48% 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 (2026-08-07), Capstone Copper's Intrinsic Value: Projected FCF is $3.10. The stock price of Capstone Copper is $10.70. Therefore, Capstone Copper's Price-to-Intrinsic-Value-Projected-FCF of today is 3.5.

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

CSCCF' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.18   Med: 0.95   Max: 5.59
Current: 3.45

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Capstone Copper was 5.59. The lowest was 0.18. And the median was 0.95.

CSCCF's Price-to-Projected-FCF is ranked worse than
63.48% of 649 companies
in the Metals & Mining industry
Industry Median: 2.26 vs CSCCF: 3.45

Capstone Copper  (OTCPK:CSCCF) 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.

Capstone 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
=10.70/3.144406000099
=3.40

* 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.


Capstone Copper Intrinsic Value: Projected FCF Related Terms


Capstone Copper Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Capstone 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.

Capstone Copper Intrinsic Value: Projected FCF Chart

Capstone 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 4.05 3.41 1.59 1.59 2.20

Capstone 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 1.82 2.15 2.20 2.56 3.06

CSCCF vs SCCO, FCX: Intrinsic Value: Projected FCF Comparison

For the Copper subindustry, Capstone 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.


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

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

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


CSCCF
90GF Score
Capstone Copper Corp CSCCF
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Capstone 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 Capstone Copper's Free Cash Flow(6 year avg) = $-33.11.

Capstone 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)
=(13.503042164971*-33.10976+3573.403*0.8)/766.962
=3.14

* 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 $3.10 mean?
Capstone Copper (CSCCF) has a Intrinsic Value: Projected FCF of $3.10 as of Aug. 07, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Capstone Copper and its competitors. This is 226% above median its historical median of 0.95. Over the past decade, Capstone Copper's Intrinsic Value: Projected FCF has ranged from 0.18 to 5.59. According to the industry distribution chart, Capstone Copper ranks #412 out of 649 companies in the Metals & Mining industry, placing it in the top 63.5%.
Is Capstone Copper's Intrinsic Value: Projected FCF too high?
Capstone Copper's current Intrinsic Value: Projected FCF of $3.10 is 226% above median its 10-year median of 0.95. Over the past 10 years, this metric has ranged from a low of 0.18 to a high of 5.59. The Metals & Mining industry median Intrinsic Value: Projected FCF is 2.26. Capstone Copper's value of $3.10 is 37.2% above this industry median. Based on the distribution chart, Capstone Copper ranks #412 out of 649 companies in the Metals & Mining industry, which is below the industry midpoint. Overall, Capstone Copper has a GF Score™ of 90/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Capstone Copper's Intrinsic Value: Projected FCF compare to SCCO and FCX?
According to the Metals & Mining industry distribution chart, Capstone Copper ranks #412 out of 649 companies for Intrinsic Value: Projected FCF. This places Capstone Copper in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 2.26. Capstone Copper's value of $3.10 is 37.2% above this benchmark. Historically, Capstone Copper's own Intrinsic Value: Projected FCF has ranged from 0.18 to 5.59 over the past decade. While the company's 10-year median is 0.95 vs. the industry median of 2.26, Capstone Copper has consistently been above the industry average. 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 2.26, based on 649 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. Capstone Copper's current Intrinsic Value: Projected FCF of $3.10 is 37.2% above the industry median. 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 Capstone Copper and its competitors. For the Metals & Mining industry, the median Intrinsic Value: Projected FCF is 2.26 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Capstone Copper's current Intrinsic Value: Projected FCF is $3.10, which is 226% above median its own 10-year median of 0.95. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Capstone Copper stock overvalued right now?
Based on GuruFocus' analysis, Capstone Copper (CSCCF) is currently considered Fairly Valued. The stock's GF Value™ is $10.31, compared to a current price of $10.70 — trading 3.8% above its estimated fair value. The current Intrinsic Value: Projected FCF is $3.10, which is 226% above median its 10-year median of 0.95 and 37.2% above the Metals & Mining industry median of 2.26. Capstone Copper's overall GF Score™ is 90/100 with 8 warning signs 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 Capstone Copper (CSCCF), the current Intrinsic Value: Projected FCF is $3.10 as of Aug. 07, 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.

Is Capstone Copper (CSCCF) Overvalued in 2026?

Based on GuruFocus' analysis, Capstone Copper stock appears to be overvalued. The current stock price of $10.70 is trading 3.8% above its estimated GF Value™ of $10.31. GuruFocus considers Capstone Copper to be Fairly Valued.

Key valuation signals for CSCCF:

  • Intrinsic Value: Projected FCF: $3.10 (226% above median its 10-year median of 0.95)
  • GF Value™: $10.31 vs. price of $10.70 (3.8% above fair value)
  • GF Score™: 90/100 with 8 warning signs
  • Industry Position: 37.2% above the Metals & Mining median (#412 of 649)

No single metric tells the full story. See the CSCCF stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Capstone Copper Business Description

Address 510 West Georgia Street, Suite 2100, Vancouver, BC, CAN, V6B 0M3
Capstone Copper Corp is a company that mines, explores, and develops mineral properties in the Americas. Specifically, the group has operating mines in the United states, Mexico, and Canada, and development projects in Chile and Canada. The company's main focus is copper, but the company also produces zinc, lead, molybdenum, silver, and gold. The company has six reportable segments which are Pinto Valley (united states), Mantos Blancos (Chile), Mantoverde (Chile), Cozamin (Mexico), as well as the Santo Domingo development project (Chile), and Other.
90GF Score

Get the complete analysis for CSCCF

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

$10.70
Price
$10.31
GF Value