
Freeport-McMoRan
Integrated mine-to-cathode producer: extracts and processes copper (primary), gold and molybdenum by-products; sells cathode, concentrate and rod at market-linked prices. Earnings are commodity-price x volume less unit cash cost; leveraged to the copper price and to Grasberg/US volume ramp. Owns smelting (Indonesia Manyar smelter) and a growing leach/recovery program.
Sources — 12 figures with citations
- Q2 2026 summary financialsfiled2026-06-30 (released 2026-07-23)Revenues $7,029M (vs $7,582M in Q2 2025); operating income $2,003M (vs $2,432M); net income attributable to common stock $984M (vs $772M); diluted EPS $0.68 (vs $0.53); adjusted net income ~$1.1B / $0.74 per share; operating cash flow $2,048M; capex $1,104M. 1H2026: revenues $13,263M, operating income $4,140M, net income to common $1,865M, EPS $1.29, OCF $3,543M, capex $2,077Msec.gov — Form 8-K Exhibit 99.1, 'Freeport Reports Second-Quarter and Six-Month 2026 Results' — Summary Financial Data table and Consolidated Statements of Income.
- Q2 2026 cost of sales and margin structurefiled2026-06-30Production and delivery $4,320M + DD&A $523M = total cost of sales $4,843M (vs $4,950M in Q2 2025). Gross margin 31.1% vs 34.7%. 1H2026 operating income includes a $699M gain on the PTFI mud rush insurance settlementsec.gov — Consolidated Statements of Income. Gross margin derived: (7,029 - 4,843)/7,029 = 31.10%; prior year (7,582 - 4,950)/7,582 = 34.71%. EBITDA proxy derived: 2,003 + 523 = $2,526M (35.9% of revenue).
- Q2 2026 realized prices, volumes and unit costsfiled2026-06-30Realized copper $6.17/lb (vs $4.54), gold $4,520/oz (vs $3,291), molybdenum $28.75/lb (vs $21.10). Production 786Mlb Cu / 192koz Au / 23Mlb Mo; sales 710Mlb Cu (vs 1,016Mlb) / 123koz Au (vs 522koz) / 25Mlb Mo. Unit net cash cost $1.97/lb (vs $1.13/lb); site production and delivery costs $3.28/lbsec.gov — Summary Operating Data table. Unit net cash costs exclude idle-facility and restoration costs from the September 2025 PTFI mud rush.
- Grasberg ramp schedulefiled2026-07-23Block Cave ramp-up progressing on schedule; PTFI overall production rates expected to approximate 65% in 2H2026, 80% by mid-2027, and approach full capacity by the end of 2027; activities advancing for a planned future restart of Production Block 1Ssec.gov — The end-2027 language pulls the full-capacity timeline back in: a May 2026 update had pushed it from year-end 2027 to early 2028.
- FY2026 guidancefiled2026-07-23Sales ~3.1B lb Cu / 650koz Au / 93Mlb Mo (Q3: 750Mlb / 160koz / 22Mlb); unit net cash cost ~$1.90/lb (improved from ~$1.95); capex ~$4.3B including ~$3.0B major projects; operating cash flow ~$8.3B net of $0.3B working-capital uses at 2H prices of $6.00/lb Cu, $4,000/oz Au, $30.00/lb Mo; consolidated effective tax rate ~30%sec.gov — The OCF guide eased from the prior ~$8.7B, but the price deck also changed: gold cut to $4,000/oz from $4,500 and molybdenum raised to $30.00/lb from $25.00. Volume guidance is unchanged at 3.1B lb copper.
- Balance sheet and net debt policyfiled2026-06-30Consolidated debt $9,386M; cash and cash equivalents $4,080M; net debt $2.1B excluding $3.2B of PTFI downstream-processing project debt; financial-policy net-debt target $3-4B (excluding that project debt)sec.gov — Summary Financial Data plus the 'FREEPORT NET DEBT' supplemental schedule and Financial Policy section. Arithmetic check: 9,386 - 4,080 = $5,306M gross net debt; less $3,200M PTFI project debt = $2,106M, i.e. the stated $2.1B.
- Capital returns and minority buy-infiled2026-06-30$0.15/share quarterly dividend ($0.075 base + $0.075 performance-based) declared 2026-06-24, paid 2026-08-03 to holders of record 2026-07-15; 1.7M shares repurchased in Q2 for $110M at $64.34 average; 2.0M Cerro Verde shares purchased for $107M raising ownership 55.08% to 55.66%sec.gov — Common Stock Dividends section and the headline bullets. Dividends declared per share of $0.15 in Q2 also appear on the face of the income statement.
- Q2 and 1H free cash flowderived2026-06-30Q2 2026 $944M (13.4% of revenue); 1H2026 $1,466M (11.1%)sec.gov — Arithmetic: Q2 OCF $2,048M - capex $1,104M = $944M; 944/7,029 = 13.4%. 1H: $3,543M - $2,077M = $1,466M; 1,466/13,263 = 11.1%. Q2 OCF is stated net of $596M of working-capital and tax uses; 1H includes the $699M insurance settlement.
- FY2025 revenue (TTM base)filed2025-12-31$25,915M for the year ended 2025-12-31data.sec.gov — SEC XBRL company-concept API, FY2025 value as tagged in Freeport's 10-K.
- TTM revenue and implied EV multiplederived2026-08-03TTM revenue ~$25,868M; enterprise value ~$93.6B ex-PTFI project debt (~$96.8B including it) = ~9.3x annualised Q2 EBITDAsec.gov — TTM revenue: $25,915M FY2025 - $13,310M 1H2025 + $13,263M 1H2026 = $25,868M. EV: $91.49B market cap + $2.1B net debt = $93.6B (or + $5.3B gross net debt = $96.8B). Multiple: $93.6B / ($2,526M x 4 = $10.1B) = 9.3x. Annualising a single quarter is crude given the Grasberg ramp — directional only.
- Price and market capitalisationmarket2026-08-03 (close)$63.64 close (+1.61% on the day); market cap $91.49B; ~1.44B shares outstandingstockanalysis.com — Closing price, not intraday. Up from $60.68 on 2026-07-05; the $72.28 all-time high of 2026-06-17 was not verified.
- Revenue and margin trend versus prior yearderived2026-06-30Q2 revenue -7.3% YoY; 1H revenue -0.4% YoY; Q2 gross margin -360bps; Q2 operating margin 28.5% vs 32.1%sec.gov — Arithmetic on the filed income statement: 7,029/7,582 - 1 = -7.29%; 13,263/13,310 - 1 = -0.35%; operating margin 2,003/7,029 = 28.5% vs 2,432/7,582 = 32.1%.
Earnings, margins, COGS & capex
A price-taker whose profitability swings with copper. FY2025 delivered ~$25.9B revenue and ~$9.9B adjusted EBITDA at a $1.65/lb unit net cash cost, but the September 2025 Grasberg mud-rush incident (seven fatalities, force majeure declared) knocked out most Q4 2025 Indonesian volume and cuts 2026 output ~35% vs prior plan. Q1 2026 still beat sharply on record ~$5.78/lb copper. The story is now volume-recovery (Grasberg full capacity pushed to early 2028 after a May 2026 delay) layered on a strong copper price and a US-copper-tariff tailwind.
Income statement — where each revenue dollar goes
% of revenueOf every $1 of revenue, ~69¢ is cost of goods and ~3¢ operating expense, leaving ~29¢ of operating profit (~9¢ net).
Revenue trend
Margins
supported by high copper price; pressured by rising unit costs
stable/price-driven
flat vs 2024
up from $1.9B in 2024 on higher realized copper
COGS structure
Total cost of sales ~$18.6B (FY2025). Consolidated unit net cash cost $1.65/lb in 2025 (Q1 2026 actual $1.91/lb); guided to ~$1.95/lb for 2026 (Q2 2026 peak ~$2.24/lb) on lower Grasberg volume plus ~$500M/yr diesel/consumables inflation. Cost structure is site-heavy: labor, diesel/energy, reagents, mining/haulage equipment; gold and molybdenum credits reduce net copper cash cost.
Capex
~$4.9B FY2025; FY2026 guide ~$4.3B, of which ~$3.0B major mining projects (Grasberg underground, US leaching/expansions, Indonesia Manyar smelter). Capex was raised for 2026-2027 to advance copper growth projects.
Latest earnings
Beat against the company's own April 2026 estimates on both axes that matter: copper sales exceeded the April guide, and unit net cash costs came in favourable to it — enough that FY2026 unit cost guidance was CUT to ~$1.90/lb from ~$1.95/lb. Net income to common rose 27% YoY on 30% lower copper volume. Sell-side consensus was not sourced, so no Street-relative surprise is asserted. The offsetting negative: FY2026 operating cash flow guidance eased to ~$8.3B from ~$8.7B, driven by a lower gold price assumption ($4,000/oz versus $4,500) partly offset by a higher molybdenum assumption ($30.00/lb versus $25.00), not by operational deterioration.
FY2026 consolidated sales ~3.1B lb copper, 650koz gold, 93Mlb molybdenum (unchanged); Q3 2026 ~750Mlb copper, 160koz gold, 22Mlb molybdenum. FY2026 unit net cash cost ~$1.90/lb (improved from ~$1.95). FY2026 capex ~$4.3B including ~$3.0B major projects. FY2026 operating cash flow ~$8.3B net of $0.3B working-capital uses, assuming 2H2026 prices of $6.00/lb copper, $4,000/oz gold, $30.00/lb molybdenum. FY2026 consolidated effective tax rate ~30%. GRASBERG: Block Cave ramp progressing ON SCHEDULE — PTFI overall production rates ~65% in 2H2026, 80% by mid-2027, approaching FULL CAPACITY BY THE END OF 2027.
- Grasberg recovery schedule
- ~65% of rates in 2H2026, 80% by mid-2027, approaching full capacity by end-2027 — PULLED IN from the 'early 2028' target carried since the May 2026 delay
- Realized copper price
- $6.17/lb in Q2 2026 (record; $5.78 in Q1 2026, $4.54 in Q2 2025)
- Unit net cash cost
- $1.97/lb in Q2 (favourable to the April estimate); FY2026 guide cut to ~$1.90/lb from ~$1.95/lb
- Volumes
- Q2 production 786Mlb Cu / 192koz Au / 23Mlb Mo; Q2 sales 710Mlb Cu / 123koz Au / 25Mlb Mo
- Net debt vs policy target
- $2.1B ex-PTFI project debt, against a $3-4B target — inside the band that keeps up to 50% of available cash flow flowing to stockholder returns
- Capital returns
- $0.15/share quarterly dividend ($0.075 base + $0.075 performance-based) declared 2026-06-24, paid 2026-08-03; 1.7M shares repurchased in Q2 for $110M at a $64.34 average
- Minority-interest buy-in
- 2.0M Cerro Verde shares purchased for $107M, raising FCX ownership from 55.08% to 55.66%
- One-off in 1H
- $699M gain on the PTFI mud-rush insurance settlement recognised in 1H2026 operating income
Growth drivers
- Copper price — every ~$0.10/lb move is a large EBITDA swing; management modeled ~$8.7B FY2026 operating cash flow at $6.00/lb Cu and $4,500/oz gold
- Grasberg underground ramp (GBC/Deep MLZ/Big Gossan) recovering toward pre-incident ~1.7B lb/yr rates, now targeted 2027-early 2028
- US leaching/innovation program targeting incremental recovered copper (~hundreds of Mlb/yr) from existing stockpiles at very low incremental cost
- Brownfield/greenfield pipeline — El Abra sulfide (Chile, large sulfide resource, 51% FCX/49% Codelco), Lone Star/Safford expansion (Arizona), Bagdad expansion
- US Section 232 copper regime — 50% tariff on semi-finished/derivative copper (Aug 2025) and a possible refined-copper tariff (15% Jan 2027 -> 30% 2028) favoring the largest US domestic producer
Reported financials — SEC EDGAR
Audited GAAP figures pulled from SEC filings · latest filing 2026-02-13. The audited primary-source spine — not financial advice.
Revenue — annual (GAAP)
Margins & balance sheet — FY’25
Bull & bear
The single risk that dominated this name — Grasberg execution — got demonstrably better this quarter: the Block Cave ramp is 'on schedule', full capacity was pulled IN to end-2027 from early 2028, copper sales beat the April guide, and unit cost guidance was CUT — all while realized copper set a record at $6.17/lb and net debt fell to $2.1B, below policy target.
- The Grasberg timeline moved forward, not back, for the first time since the September 2025 mud rush: ~65% of rates in 2H2026, 80% by mid-2027, approaching full capacity by END of 2027 versus the early-2028 target carried into this refresh
- Both operating KPIs beat the company's own April estimates — copper sales above plan and unit net cash costs favourable — and FY2026 unit cost guidance was cut to ~$1.90/lb from ~$1.95/lb
- Earnings grew on 30% LOWER copper volume: net income to common $984M versus $772M, EPS $0.68 versus $0.53 — the operating leverage to price is doing exactly what the thesis requires while volume is still impaired
- Realized copper hit a record $6.17/lb, above management's own $6.00/lb planning assumption for 2H2026, so the guidance carries upside if spot holds
- Net debt of $2.1B is comfortably inside the $3-4B policy band, which keeps the performance-based payout framework live — evidenced by the $110M of Q2 buybacks at a $64.34 average and the $0.15 quarterly dividend
- Free cash flow was genuinely positive at $944M in Q2 despite $1.1B of capex and $596M of working-capital/tax outflows
- The growth pipeline is being explicitly advanced — US leach and technology initiatives, potential US brownfield expansions and a potential major El Abra expansion in Chile — none of which is in current volumes
- Management is buying its own minority interests (2.0M Cerro Verde shares for $107M, 55.08% to 55.66%) — capital allocation into known, permitted ounces rather than greenfield risk
Strip out the record copper price and this was a shrinking business: revenue -7.3% YoY, gross margin down 360bps, gold sales down 76%, and unit cash costs up from $1.13/lb to $1.97/lb — with 1H earnings flattered by a $699M insurance gain and $4.3B of capex still to spend before the volume comes back.
- Revenue fell 7.3% YoY and gross margin 34.7% to 31.1% — cost of sales was flat in dollars ($4,843M vs $4,950M) against 30% lower copper volume, which is the definition of negative operating leverage on the cost side
- Unit net cash cost went $1.13/lb (Q2 2025) to $1.97/lb — a 74% increase; the $1.90/lb FY guide is still far above the $1.65/lb FY2025 actual, so the margin depends on copper staying near record levels
- 1H2026 operating income of $4,140M includes a non-repeating $699M insurance settlement; ex-that, 1H operating margin is 26.0% rather than 31.2%
- FY2026 operating cash flow guidance was reduced to ~$8.3B from ~$8.7B, and the new guide assumes $6.00/lb copper — above the price at which the equity's downside case works
- Gold is now a materially smaller earnings contributor while Grasberg is impaired (123koz sold in Q2 versus 522koz), removing much of the by-product credit that structurally lowers FCX's net copper cash cost versus pure-play peers
- Capex of ~$4.3B in 2026 (~$3.0B major projects) is front-loaded against volume that does not fully arrive until end-2027 — free cash flow stays hostage to the copper price through the whole ramp
- The end-2027 full-capacity target is the THIRD schedule for this asset (year-end 2027, then early 2028, now end-2027); 'on schedule' after two revisions is a statement about the current plan, not a track record
- Concentration risk is unchanged: PTFI/Indonesia sovereign, permit and export exposure, plus $3.2B of PTFI project debt that the company's headline net-debt figure excludes
- At $63.64 the stock is 12% off its June all-time high and prices a clean ramp plus sustained mid-$6 copper; it remains a pure price-taker into a cyclical commodity
What it is worth
Peer multiple (EV/EBITDA) cross-checked with a reverse-DCF/commodity-price read-through; copper miners trade ~6-9x forward EV/EBITDA.
~$40-48/sh
copper falls toward $3.50-4.00/lb and/or the Grasberg ramp slips further with cost creep — EBITDA compresses to ~$7B and the multiple de-rates on execution risk.
~$60-68/sh
copper $5-6/lb, Grasberg ramps roughly on the revised schedule, costs ~$1.95/lb — ~$10B EBITDA at ~9x, near current price.
~$80-90+/sh (above the $72.28 ATH)
copper holds $6/lb+, Grasberg fully recovers by 2027-2028, US refined-copper tariff imposed, and growth options (El Abra/Lone Star/leaching) begin to count — EBITDA steps well above $10B on ~7-8x.
At ~$87.6B market cap (EV ~$93B incl. ~$5.6B net debt with smelter), FCX trades ~9x FY2025 adj. EBITDA of $9.9B — a premium reflecting its US-production and growth optionality. The price implies mid-cycle copper roughly $4.50-5.00/lb sustained plus a clean Grasberg recovery through 2027-2028; it is highly sensitive to both. Valuation is copper-price-first: normalized EBITDA on recovered volume at $5/lb+ copper de-rates the multiple, while a copper pullback inflates it.
SWOT
Strengths
- World-class, long-life reserves — Grasberg is among the largest copper-gold deposits globally; Morenci is the largest US copper mine
- Largest US copper producer (majority of US mined copper) — structurally advantaged under US critical-minerals/tariff policy
- Gold and molybdenum by-products lower net copper cash cost vs pure-play peers
- Vertically integrated in Indonesia (Manyar smelter/refinery) securing in-country processing and permit alignment
- Low-cost US leaching upside that adds copper from existing material without new mining
Weaknesses
- Single-asset concentration — Grasberg is a very large share of EBITDA and is now in a multi-year recovery from the fatal Sept 2025 mud rush
- Rising unit cash costs ($1.65 -> ~$1.95/lb) and ~$500M/yr diesel/consumables headwind
- High, front-loaded growth capex compressing near-term free cash flow
- No control over its key price input — pure commodity price-taker
- Underground block-cave execution risk (wet draw points, material-handling bottlenecks that pushed full ramp to early 2028)
Opportunities
- Structural copper demand from electrification, grid buildout, EVs and AI-datacenter power infrastructure against a thin global supply pipeline
- A future US refined-copper tariff (15% 2027 -> 30% 2028) that would lift the US premium FCX captures
- Large sanctioned/optionable growth — El Abra sulfide (~$7.5B expansion), Lone Star/Safford, Bagdad, plus leaching scale-up
- Reserve-life extensions and higher realized prices funding buybacks/dividends once Grasberg recovers
Threats
- Copper price cyclicality / global-growth or China-demand shock
- Indonesia sovereign, permit, export-license and MIND ID (majority PTFI owner) governance risk
- Further mine safety/geotechnical incidents and associated force majeure
- Cost inflation (diesel, labor, equipment) outpacing price
- Sell-side derating (Morgan Stanley cut to Equalweight, PT to $66, Apr 2026) on Grasberg ramp uncertainty
Moats, dependencies & bottlenecks
Moats
Decades of reserves Tier-1, long-life, high-grade deposits cannot be replicated; new discoveries of this scale are extremely rare.
Largest US copper producer (majority of US mined copper) — a policy-advantaged position under critical-minerals/tariff regimes.
Gold/molybdenum credits structurally lower net copper cash cost vs pure copper peers.
Contract/permit-linked Manyar smelter/refinery secures in-country processing and aligns with Indonesian ownership/export policy.
Dependencies
Commodity / macro Primary earnings driver; FCX is a price-taker. ~$0.10/lb moves EBITDA materially.
Single-asset concentration Large share of EBITDA; in multi-year recovery from Sept 2025 mud rush; ramp (full capacity early 2028) is the key operational variable.
Sovereign / regulatory MIND ID majority-owns PTFI; export licenses, smelting obligations and permit renewals are political.
~$500M/yr cost headwind flagged; drives the $1.65 -> $1.95/lb unit-cost step-up.
Haulage/underground fleet from Caterpillar, Komatsu, Sandvik, Epiroc; block-cave material-handling systems.
Customer / channel Global smelters (incl. Chinese and Japanese) take concentrate; treatment/refining charges affect realizations.
Advantages
- Largest US copper producer with tariff/policy tailwind
- Tier-1 long-life reserves with by-product gold/moly credits
- Low-cost US leaching upside not fully in estimates
- Strong, investment-grade balance sheet through the cycle
- Operational scale and technical depth in large-scale block-cave and heap-leach mining
Weaknesses
- Single-asset (Grasberg) EBITDA concentration and recovery risk
- Rising unit cash costs and diesel headwind
- High growth capex compressing free cash flow
- Zero control over its key price input
- Indonesia sovereign/permit concentration
Bottlenecks
- Grasberg underground material-handling and wet-draw-point derating limiting the ramp (~60kt/day cap H2 2026, rising to ~90kt/day by Q2 2027 as chute/ore-loading modifications complete)
- Underground block-cave development pace and geotechnical safety after the fatal mud rush
- Growth-project permitting and lead times (US and Chile)
- Cost inflation (diesel, labor, equipment) outrunning productivity
Top signals & trends
Top signals
bull if on-track · The single most important operational KPI; each earnings print updates draw-point/tonnage-per-day recovery.
bull if elevated · Q1 2026 realized $5.78/lb; management models $6.00/lb. Direct EBITDA driver.
bull if imposed · Potential 15% Jan 2027 -> 30% 2028 tariff would widen the US premium FCX captures.
bear if it drifts higher · Cost creep with flat/soft copper compresses margin.
bear / caution · Reflects skepticism the Grasberg ramp is priced conservatively enough.
Trends
Structural multi-year demand growth against a thin new-supply pipeline.
Incremental copper intensity in data-center power, cooling and grid interconnect.
Section 232 regime structurally favors the largest US domestic producer.
Supports price (scarcity) but raises FCX's own cost base and capex intensity.
Indonesia ownership/export policy and post-incident regulatory scrutiny raise operating risk.
Ecosystem & competitor graph
Suppliers feed the company; customers pull from it. Line thickness shows the strength of each tie (supply-chain dependency, customer earnings contribution). Hover to isolate a tie.
Haul trucks, loaders, mining equipment and aftermarket for US/Chile operations.
Mining trucks and underground equipment (incl. block-cave loaders).
Underground drilling/loading and rock tools for block-cave mining.
Underground drill rigs, loaders and automation.
Commercial explosives and blasting services for open-pit operations.
Fuel and power — the ~$500M/yr cost headwind flagged for 2026.
Including Chinese and Japanese smelters that take Grasberg/US concentrate (treatment/refining charges affect realizations).
E.g. Prysmian (PRY.MI), Southwire (private), Nexans (NEX.PA) — downstream of cathode/rod.
World's largest cable maker (owns former Encore Wire) — end-demand for copper wire/cable.
Construction / grid / EV / data-center end-markets Ultimate demand: electrical wiring, power grid, EVs, and AI-datacenter power infrastructure.
Lowest-cost major pure-play copper (Peru/Mexico), controlled by Grupo Mexico; direct multiple comp.
Owns Escondida (world's largest copper mine) plus diversified iron ore; scale competitor for copper growth.
Copper-focused after coal spin (QB2 in Chile); mid-cap copper growth comp.
Diversified major; Oyu Tolgoi (Mongolia) copper growth and Kennecott (US).
Major copper miner + world's largest metals trader; competes in mine supply and marketing.
Kamoa-Kakula (DRC), one of the highest-grade large copper mines; growth-stage rival for tier-1 supply.
Chilean pure-play copper major; direct commodity/multiple comp (London-listed).
Cobre Panama/Zambia copper; recovering from Panama shutdown — supply-side competitor.