Kansanshi S3 Expansion And Cobre Panamá Restart Will Drive Stronger Long Term Copper Output

Catalysts

About First Quantum Minerals

First Quantum Minerals is a global mining company focused on large scale copper and nickel operations with integrated processing and infrastructure.

What are the underlying business or industry changes driving this perspective?

• Ramp up of the Kansanshi S3 expansion toward steady state, combined with smelter and acid plant upgrades, is set to restore Kansanshi to more than 200,000 tonnes of copper per year. This is expected to lift group copper volumes and support higher revenue and operating leverage on fixed costs.
• Improving operational performance at Sentinel and Enterprise, including higher throughput, better ore fragmentation and resolution of Ball Mill 2 constraints, underpins a trend of rising copper and nickel volumes that should enhance EBITDA and gradually reduce C1 costs and net unit margins.
• Potential resolution at Cobre Panamá following the environmental audit and power plant restart would return a large, previously contributing asset to production, reversing preservation costs and driving a step change in revenue, earnings and free cash flow once working capital is rebuilt.
• Disciplined capital allocation, evidenced by S3 being delivered under budget and lower 2025 CapEx guidance, together with in house project delivery capabilities, positions the company to capture future copper supply gaps with lower capital intensity. This supports higher returns on invested capital and long term earnings growth.
• Strengthened balance sheet through the $1 billion gold stream and extension of bond maturities, combined with selective hedging that is now rolling off, increases financial resilience and allows greater exposure to supportive copper prices. This can expand net margins and accelerate deleveraging.

Assumptions

How have these above catalysts been quantified?

• Analysts are assuming First Quantum Minerals's revenue will grow by 25.2% annually over the next 3 years.
• Analysts assume that profit margins will increase from -3.7% today to 33.5% in 3 years time.
• Analysts expect earnings to reach $3.6 billion (and earnings per share of $2.8) by about June 2029, up from -$201.0 million today. However, there is a considerable amount of disagreement amongst the analysts with the most bullish expecting $6.3 billion in earnings, and the most bearish expecting $1.5 billion.
• In order for the above numbers to justify the price target of the analysts, the company would need to trade at a PE ratio of 9.8x on those 2029 earnings, up from -108.7x today. This future PE is lower than the current PE for the GB Metals and Mining industry at 13.6x.
• Analysts expect the number of shares outstanding to remain consistent over the next 3 years.
• To value all of this in today's terms, we will use a discount rate of 8.5%, as per the Simply Wall St company report.

Risks

What could happen that would invalidate this narrative?

• A constructive resolution in Panama that enables Cobre Panamá to restart within six to nine months would add a large, long life copper contributor back into the portfolio, creating a structural uplift in volumes and free cash flow that could drive a sustained rerating of the shares through higher revenue and earnings.
• The Kansanshi S3 expansion is ramping better than expected toward restoring Kansanshi to over 200,000 tonnes of copper per year, and as the plant transitions from lower grade stockpiles to higher grade Southeast Dome ore from 2027, the combination of rising throughput and lower unit costs could materially improve net margins and earnings power versus today.
• Ongoing operational improvements at Sentinel and Enterprise, including better ore fragmentation, higher mill throughput and a developing long term fix for Ball Mill 2 fatigue, point to structurally higher copper and nickel output, which, when combined with stable or improving C1 costs, could support stronger long run EBITDA and earnings growth than is currently reflected in the share price.
• The company has extended its nearest bond maturity to 2029, secured a $1 billion non debt gold stream and now has $2.3 billion of liquidity, while allowing commodity hedges to roll off, which together increase leverage to any sustained strength in copper prices and improve balance sheet resilience, potentially leading to faster deleveraging and higher equity valuations via stronger net margins and earnings.
• First Quantum is positioning a pipeline of future projects such as Taca Taca in Argentina and an extended mine life at Çayeli to 2036, and if capital intensity remains below the industry trend of $30,000 per tonne of annualized copper, these brownfield and greenfield growth options could add meaningful long term production and cash flow, lifting long run revenue and earnings beyond what a flat share price would imply.

Valuation

How have all the factors above been brought together to estimate a fair value?

• The analysts have a consensus price target of CA$47.06 for First Quantum Minerals based on their expectations of its future earnings growth, profit margins and other risk factors.
• However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of CA$56.02, and the most bearish reporting a price target of just CA$33.95.
• In order for you to agree with the analysts, you'd need to believe that by 2029, revenues will be $10.7 billion, earnings will come to $3.6 billion, and it would be trading on a PE ratio of 9.8x, assuming you use a discount rate of 8.5%.
• Given the current share price of CA$37.44, the analyst price target of CA$47.06 is 20.4% higher.
• We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.