Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
47.53 USD44.43 USD55.71 USD
+28.64%
44.43 USDCurrent price is 28.6% above the base model value.
F
US
FCX.US · FREEPORT-MCMORAN INC
US · US
Latest price57.15 USD
30D-14.63%
Vs. base value+47.9%
Research summary
FCX.US latest organized financial period shows revenue grew +1.81% YoY and net income grew +16.68% YoY. Current price is about 57.15 USD, while the model base case is about 38.64 USD; the current price sits +47.9% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue26B USD
Net income2B USD
Free cash flow6B USD
Operating cash flow6B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:28
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price57.15 USD
Base value38.64 USD
Vs. base+47.9%
Price date2026/04/29
38.64 USD38.64 USD38.64 USD
+47.92%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
16.78 USD15.68 USD19.66 USD
+265%
15.68 USDCurrent price is 264.4% above the base model value.Adjusted reference: 55.79 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth1.3%
Current price implies roughly 1.3% annualized FCF growth.
1.3%Current price implies roughly 1.3% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
38.64 USD38.64 USD38.64 USD
+47.92%
38.64 USDCurrent price is 47.9% above the base model value.
Updated: 2026/04/29 15:28
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/12/31 | Asset impairment | Impairment | -58M USD | Medium |
| 2025/12/31 | Litigation settlement | Litigation | -3M USD | Medium |
| 2023/12/31 | Litigation settlement | Litigation | -51M USD | Medium |
| 2025/03/31 | Loss contingency | Litigation | -93M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 13
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 26B USD | 2B USD | 2B USD | 6B USD | - | - |
| 2024/12/31 | Annual | 25B USD | 2B USD | - | 7B USD | - | - |
| 2023/12/31 | Annual | 23B USD | 2B USD | 2B USD | 5B USD | - | - |
| 2022/12/31 | Annual | 23B USD | 3B USD | - | 5B USD | - | - |
| 2021/12/31 | Annual | 23B USD | 4B USD | - | 8B USD | 2.9 | - |
Ad placement