Cerro De Pasco Resources (LIM:CDPR) Intrinsic Value: Projected FCF: $-0.07 (As of Aug. 20, 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.

LIM:CDPR Cerro De Pasco Resources Inc LIM:CDPR
12 GF Score
Price $0.47
GF Value $0.06
Valuation Significantly Overvalued
! 1 Warning Sign
View Full Analysis

What is Cerro De Pasco Resources Intrinsic Value: Projected FCF?

Cerro De Pasco Resources LIM:CDPR 12 Intrinsic Value: Projected FCF is $-0.07 as of Aug. 20, 2026. GuruFocus rates LIM:CDPR with a GF Score™ of 12/100 and a GF Value™ of $0.06 (Significantly Overvalued). The stock has 1 warning sign investors should review. Among 650 Metals & Mining companies, Cerro De Pasco Resources ranks worse than 153846% 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 (2026-08-20), Cerro De Pasco Resources's Intrinsic Value: Projected FCF is $-0.07. The stock price of Cerro De Pasco Resources is $0.472. Therefore, Cerro De Pasco Resources's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

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

LIM:CDPR's Price-to-Projected-FCF is not ranked *
in the Metals & Mining industry.
Industry Median: 2.32
* Ranked among companies with meaningful Price-to-Projected-FCF only.

Cerro De Pasco Resources  (LIM:CDPR) 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.

Cerro De Pasco Resources's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=0.472/-0.075418624794662
=

* 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.


Cerro De Pasco Resources Intrinsic Value: Projected FCF Related Terms


Cerro De Pasco Resources Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Cerro De Pasco Resources'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.

Cerro De Pasco Resources Intrinsic Value: Projected FCF Chart

Cerro De Pasco Resources Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Mar25 Mar26
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 0.00 0.00 -0.06

Cerro De Pasco Resources Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
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 0.00 -0.11 -0.08 -0.06

Cerro De Pasco Resources Intrinsic Value: Projected FCF Competitor Comparison

For the Other Industrial Metals & Mining subindustry, Cerro De Pasco Resources'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.


Cerro De Pasco Resources Price-to-Projected-FCF vs Metals & Mining Industry

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

* The bar in red indicates where Cerro De Pasco Resources's Price-to-Projected-FCF falls into.


LIM:CDPR
12GF Score
Cerro De Pasco Resources Inc LIM:CDPR
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Cerro De Pasco Resources 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 Cerro De Pasco Resources's Free Cash Flow(6 year avg) = $-7.33.

Cerro De Pasco Resources'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 (Mar26)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*-7.33472+30.68*0.8)/600.450
=-0.08

* 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 $-0.07 mean?
Cerro De Pasco Resources (LIM:CDPR) has a Intrinsic Value: Projected FCF of $-0.07 as of Aug. 20, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Cerro De Pasco Resources and its competitors. According to the industry distribution chart, Cerro De Pasco Resources ranks #999999 out of 650 companies in the Metals & Mining industry.
Is Cerro De Pasco Resources' Intrinsic Value: Projected FCF too high?
Cerro De Pasco Resources' current Intrinsic Value: Projected FCF is $-0.07. Based on the distribution chart, Cerro De Pasco Resources ranks #999999 out of 650 companies in the Metals & Mining industry, which is in the bottom quartile relative to peers. Overall, Cerro De Pasco Resources has a GF Score™ of 12/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Cerro De Pasco Resources' Intrinsic Value: Projected FCF compare to competitors?
According to the Metals & Mining industry distribution chart, Cerro De Pasco Resources ranks #999999 out of 650 companies for Intrinsic Value: Projected FCF. This places Cerro De Pasco Resources in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 2.32. 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 2.32, based on 650 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 Cerro De Pasco Resources and its competitors. For the Metals & Mining industry, the median Intrinsic Value: Projected FCF is 2.32 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Cerro De Pasco Resources's current Intrinsic Value: Projected FCF is $-0.07. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Cerro De Pasco Resources stock overvalued right now?
Based on GuruFocus' analysis, Cerro De Pasco Resources (LIM:CDPR) is currently considered Significantly Overvalued. The stock's GF Value™ is $0.06, compared to a current price of $0.47 — trading 686.7% above its estimated fair value. The current Intrinsic Value: Projected FCF is $-0.07. Cerro De Pasco Resources' overall GF Score™ is 12/100 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 Cerro De Pasco Resources (LIM:CDPR), the current Intrinsic Value: Projected FCF is $-0.07 as of Aug. 20, 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 Cerro De Pasco Resources (LIM:CDPR) Overvalued in 2026?

Based on GuruFocus' analysis, Cerro De Pasco Resources stock appears to be overvalued. The current stock price of $0.47 is trading 686.7% above its estimated GF Value™ of $0.06. GuruFocus considers Cerro De Pasco Resources to be Significantly Overvalued.

Key valuation signals for LIM:CDPR:

  • Intrinsic Value: Projected FCF: $-0.07
  • GF Value™: $0.06 vs. price of $0.47 (686.7% above fair value)
  • GF Score™: 12/100 with 1 warning sign

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


Cerro De Pasco Resources Business Description

Address 68 Avenue de la Gare, No. 205, Saint-Sauveur, QC, CAN, J0R 1R0
Cerro De Pasco Resources Inc is a natural resource company engaged in acquiring and exploring mineral properties above-ground in Central Peru. Its assets comprise the mineral tailings (Quiulacocha) and stockpiles (Excelsior) of its El Metalurgista mining concession, a mine that has yielded tonnes of ore. The Quiulacocha Tailings Storage Facility covers tonnes of material processed. Its minimal mining costs due to surface-level material and current reprocessing capacity at adjacent plants, CDPR's Quiulacocha Project stands out as one of Peru's key mining initiatives, providing economic and environmental benefits in alignment with the needs of the local community.
12GF Score

Get the complete analysis for LIM:CDPR

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

$0.47
Price
$0.06
GF Value