Southern Copper (SCCO) — Stock Analysis 2026 [4.1]
Analysis as of 23 August 2026. Price deck: base copper US$6.00/lb — the representative trailing average on the fixed US$4–8/lb grid — with every grid price run as a scenario (deep bear US$4.00 to deep bull US$8.00/lb) and analyst consensus n/d (no archived capture on or before 23 Aug 2026; Table 17 field 11) — no spot price. Market data: the NYSE close of 21 August 2026, US$216.00 a share, a price that implies copper at US$11.25/lb. Refreshed on each quarterly and annual report. Rating: ★★★★ Solid / Overvalued (wide band).
Southern Copper mines copper at almost no net cost: in the first half of 2026 its by-product credits more than covered the cash cost, leaving a net credit of US$0.03 a pound. The thesis in one line: a Solid, long-life copper producer whose share price, at US$216.00, already assumes copper at about US$11 a pound, nearly double its five-year high. Why now: the 2026 copper rally lifted the shares to about 32 times trailing earnings while a new chief executive settles in and Tia María is still being built. To compare it with every copper producer on cost and reserves, use Metal Pilot’s copper mining stock screener.
1. Snapshot & thesis
Figure 1. Southern Copper in numbers
Figure data: Table 1, which gives each tile’s source; NAV, fair value and the read per Section 7, the rating per Section 9.
Southern Copper Corporation (NYSE and Lima: SCCO) is a copper producer in the base-metals sector, with molybdenum, silver and zinc as by-products. It runs four open-pit complexes — Toquepala and Cuajone in Peru through its Peru Branch, Buenavista and La Caridad in Mexico through Minera México — plus the IMMSA underground unit, three reserve-backed projects (Tia María with La Tapada, El Pilar, El Arco) and two unapproved greenfield projects (Los Chancas, Michiquillay). Grupo México owns 88.9% of it. It reports in US dollars.
Table 1. Southern Copper in numbers
| Metric | Value | As of | Source |
|---|---|---|---|
| Share price / market capitalisation | US$216.00 / US$180.2 bn on 834.3 m shares | 21 Aug 2026 | Market · stockanalysis.com · close 21 Aug 2026; Filed · Q2 2026 10-Q · cover page |
| Enterprise value / EV to forward EBITDA | US$183.3 bn / 17.5× | 21 Aug 2026 | Derived · market capitalisation + net debt with leases + non-controlling interest; Section 7 |
| Trailing P/E | 31.6× on US$6.84 of earnings per share | 30 Jun 2026 | Derived · FY2025 US$5.24 − H1 2025 US$2.33 + H1 2026 US$3.93 |
| Copper mined 2025 / 2026 guidance | 2,108.2 Mlb (956 kt) / 917,000 t | 2025 / Jul 2026 | Filed · FY2025 10-K · MD&A · p.101; Filed · Q2 2026 10-Q · MD&A — Outlook · p.42 |
| P&P copper reserves / life | 108,955.5 Mlb (49.4 Mt) / about 52 years of 2025 output | 31 Dec 2025 | Filed · FY2025 10-K · Item 2 · p.42; Derived |
| Net sales / operating margin | US$13,420.0 m / 52.2% | 2025 | Filed · FY2025 10-K · p.129 and p.100; Derived |
| Net cash cost per pound | US$0.58 (H1 2026: a US$0.03 net credit) | 2025 | Filed · FY2025 10-K · p.103; Q2 2026 10-Q · p.45 |
| Net debt with leases / to 2025 EBITDA | US$2,959.4 m / 0.38× | 30 Jun 2026 | Derived · Q2 2026 10-Q · p.5; Q4 2025 results release · p.1 |
| Dividend run-rate / yield | US$4.40 a year / 2.0% | 16 Jul 2026 | Derived · quarterly US$1.10 × 4 (Q2 2026 results release · p.2) ÷ price |
| NAV per share / P/NAV | US$87.51 / 2.47× | 23 Aug 2026 | Section 7, Table 11 |
| Blended fair value | US$104.66 | 23 Aug 2026 | Section 7, Table 16 |
| Market-implied copper deck | US$11.25/lb | 23 Aug 2026 | Section 7 cross-checks |
| Valuation read / implied return | Overvalued (wide band) / −51.5% | 23 Aug 2026 | Section 7 conclusion |
| Quality rating | 4.1/5 Solid | 23 Aug 2026 | Section 9 |
Source: Southern Copper 10-K and 10-Q filings; price per stockanalysis.com, NYSE close 21 August 2026. Listed: Public (NYSE: SCCO; Lima: SCCO).
Thesis in brief. Bull: 108,955.5 Mlb of reserves, four large integrated pits, a 52.2% operating margin and net debt of 0.38× EBITDA make this one of the strongest copper businesses listed; the pipeline could add 36,000 t/yr (El Pilar) soon and far more later. Bear: the price is already there — the blend is US$104.66, half the share price, and even the deep-bull blend at US$8.00/lb copper sits 32% below it; production is drifting lower on grade and the minority sits under an 88.9% parent. What tips it: only copper held above about US$11/lb closes the gap. Section 9 carries the full rating.
How to read this analysis: the statcards and Section 9 carry the verdict; Sections 2 to 6 the evidence; Section 7 the valuation.
2. Assets & operations
Southern Copper is a copper price trade with large by-product credits; the Copper — A Complete Market Guide covers the market, and this section the company.
2.1 Portfolio overview
Table 2. Asset base, sorted by contained copper reserve
| Asset | Country | Stage | Entity / interest | 2025 copper mined (Mlb) | P&P copper (Mlb) | Life | Listing / operator |
|---|---|---|---|---|---|---|---|
| Buenavista | Mexico | Producing | Minera México (consolidated) | 711.5 | 33,410.1 | 42 yr (Mexico segment) | Public (NYSE: SCCO) · Minera México |
| Toquepala | Peru | Producing | Peru Branch, 100% | 495.8 | 30,028.9 | 48 yr (Peru segment) | Public (NYSE: SCCO) · Peru Branch |
| Cuajone | Peru | Producing | Peru Branch, 100% | 358.8 | 15,498.4 | 48 yr (Peru segment) | Public (NYSE: SCCO) · Peru Branch |
| El Arco | Mexico (Baja California) | Reserves; no construction decision | Minera México | — | 11,668.4 | — | Public (NYSE: SCCO) · Minera México |
| La Caridad with Pilares | Mexico | Producing | Minera México (consolidated) | 212.0 | 10,744.0 | 42 yr (Mexico segment) | Public (NYSE: SCCO) · Minera México |
| Tia María with La Tapada | Peru (Arequipa) | Under construction, 42% | Peru Branch, 100% | — | 5,861.7 | — | Public (NYSE: SCCO) · Peru Branch |
| El Pilar | Mexico (Sonora) | Permitted; site works from Sep 2026 | Minera México | — | 1,743.9 | — | Public (NYSE: SCCO) · Minera México |
| IMMSA unit | Mexico | Producing, underground | Minera México | 22.5 | n/d | — | Public (NYSE: SCCO) · IMMSA |
| Los Chancas; Michiquillay | Peru | Unapproved; starts guided 2031 and 2032 | Peru Branch | — | — | — | Public (NYSE: SCCO) · Peru Branch |
| Group | Peru, Mexico | 2,108.2 | 108,955.5 | about 52 yr |
Source: FY2025 10-K, Item 2 mine production (p.39) and reserves (p.42); Q2 2026 10-Q capital programs (p.47); segment lives per Section 7.
Notes to Table 2. 1. Reserves are S-K 1300 proven and probable at 31 December 2025, mill plus leach, at US$3.30/lb copper. 2. The mine lines sum to 1,800.6 Mlb of the 2,108.2 Mlb total mined; the filing does not allocate the balance by mine. 3. Unit cost is filed for the group only: US$0.58/lb net of by-products in 2025.
The four producing pits hold 89,681.4 Mlb, 82% of the reserve, and Buenavista alone 31%. Value splits almost evenly between the countries: the Mexican pits carry 43% of enterprise NAV and the Peruvian pits 41% (Section 7).
2.2 Revenue split
Figure 2. Net sales by metal, 2025
Figure data: FY2025 10-K MD&A, copper share (p.114) and the molybdenum, silver and zinc shares (p.100); other is derived as the balance.
Figure 3. Net sales by segment, 2025
Figure data: FY2025 10-K segment results (p.118–119) and statement of earnings (p.129); the IMMSA segment’s own sales are not in the source set, so its row is derived.
A quarter of sales is by-products, and they are what turn a US$2.17/lb cash cost into US$0.58/lb. The valuation’s first-half basis adds other cash items of US$0.58/lb to the US$2.30 cost and deducts the US$2.24 credit (molybdenum and silver at their decks): US$0.64/lb net, US$1.08/lb with sustaining capital.
2.3 Buenavista
Buenavista in Mexico, run by Minera México, is the largest mine: an 86,000 tpd original concentrator plus a 120,000 tpd second concentrator (2016). Reserves are 2,246.0 Mt of sulfides at 0.44% copper (21,715.4 Mlb) and 2,003.9 Mt of leach ore at 0.26% (11,694.7 Mlb), with a zinc plant reserve at 0.53% zinc. Mined copper fell 7.5% to 711.5 Mlb in 2025 (2024: 769.3). The only encumbrance is the Mexican mining royalty — no streams. The asset risk is that fall in volume.
2.4 Toquepala
Toquepala in Peru is owned and run by the Peru Branch: an open pit and two 60,000 tpd concentrators. Reserves are 1,740.3 Mt of mill ore at 0.53% copper (20,496.9 Mlb) and 2,632.6 Mt of leach ore at 0.16% (9,532.0 Mlb). It mined 495.8 Mlb in 2025, flat on 2024’s 496.4. It pays the Peruvian royalty — US$69.7 million for the group in the 2026 period. The asset risk is Peru’s fiscal regime.
2.5 Cuajone
Cuajone, also the Peru Branch’s, is a production-stage open pit with a 90,000 tpd concentrator. Reserves are 1,463.3 Mt of mill ore at 0.47% copper (15,295.3 Mlb) and 18.3 Mt of leach ore at 0.50% (203.1 Mlb). It mined 358.8 Mlb in 2025 (2024: 363.5), under the same Peruvian royalty. The asset risk is concentration: one concentrator carries the mine.
2.6 La Caridad
La Caridad, in Minera México, holds 1,899.3 Mt of mill ore at 0.22% copper (9,097.5 Mlb) and 325.3 Mt of leach ore at 0.17% (1,236.2 Mlb); the Pilares pit adds 22.3 Mt at 0.80% (395.2 Mlb) and 1.9 Mt of leach ore. It mined 212.0 Mlb in 2025 (2024: 206.6). At 0.22% its mill grade is the group’s lowest, so the asset risk is cost.
2.7 El Arco
El Arco in Baja California is a 1,230 Mt deposit at 0.40% copper. Its reserve is 1,229.5 Mt of mill ore (10,822.1 Mlb) and 140.5 Mt of leach ore (846.3 Mlb), with 70,464.9 koz of silver at 1.8 g/t and 5,584.8 koz of gold at 0.14 g/t. No construction decision, permit, budget or start date is filed, so remaining capital and first production are n/d. The asset risk is that it stays a reserve.
2.8 Tia María and the other projects
Tia María in Arequipa, Peru, with the La Tapada deposit, holds 223.8 Mt at 0.29% (1,412.5 Mlb) and 487.6 Mt at 0.41% (4,449.2 Mlb). Construction reached 42% at 30 June 2026, from 32.5% at the end of March; remaining capital, first production and ramp are not in the 2026 filings, and lawsuits tied to the project run back to 2015. El Pilar in Sonora, 45 km from Cananea, is a 317 Mt deposit at 0.25% copper for 36,000 t/yr of SX-EW cathode at a capital cost of US$551 million; its environmental permits are in hand and site works start in September 2026. Los Chancas in Apurímac (130,000 t/yr, US$2,600 million, guided for 2031) and Michiquillay in Cajamarca (2,288 Mt inferred at 0.43%, 225,000 t/yr, US$2.5 billion, guided for 2032) have no approvals. The IMMSA unit mined 22.5 Mlb of copper in 2025.
2.9 Production, reserves & costs
Group P&P copper is 31,184.9 Mlb proven and 77,770.6 Mlb probable — 108,955.5 Mlb in 14,751.7 Mt (S-K 1300, 31 December 2025, at US$3.30/lb copper and US$10.00/lb molybdenum), with 3,907.0 Mlb of molybdenum. Resources exclusive of reserves add 32,632.0 Mlb measured and indicated and 144,650.1 Mlb inferred. Mined copper was 2,008.4 Mlb in 2023, 2,147.0 in 2024 and 2,108.2 in 2025; the first half of 2026 fell 3.8% to 1,016.8 Mlb, and 2026 guidance is 917,000 t, raised from a 911,400 t plan that cited lower ore grades. Cash cost before by-products held at US$2.13–2.19/lb from 2023 to 2025 while the by-product credit rose from US$1.16 to US$1.59, cutting the net cost from US$1.03 to US$0.58.
Figure 4. Copper mined, 2023–2025 and 2026 guidance
Figure data: FY2025 10-K total mined copper (p.39), converted at 2,204.62 lb a tonne; 2026 guidance per the Q2 2026 10-Q (p.42).
2.10 Peer positioning
The peer set for every star in Section 9 is four listed copper producers, none in a pending deal, on each company’s latest filing.
Table 3. Peer positioning — quality metrics
| Company | Listing | Copper production | Basis | Net cash cost | Reserve life |
|---|---|---|---|---|---|
| Southern Copper | Public (NYSE: SCCO) | 956 kt (2025) | FY2025 10-K | US$0.58/lb (2025) | about 52 yr |
| Antofagasta | Public (LSE: ANTO) | 653.7 kt (2025) | 2025 annual report | US$1.19/lb (2025) | n/d |
| Ivanhoe Mines | Public (TSX: IVN) | 388.8 kt (2025, Kamoa-Kakula at 100%) | 2025 AIF | n/d | n/d |
| First Quantum | Public (TSX: FM) | 396 kt (2025) | 2025 annual report | n/d | n/d |
| Freeport-McMoRan | Public (NYSE: FCX) | 1,621 kt (2025, consolidated; 1,119 kt net) | FY2025 10-K | US$1.75/lb (2026 guide) | n/d |
Source: each company’s filing as named in the Basis column — Antofagasta, Ivanhoe Mines, First Quantum, Freeport-McMoRan. n/d: the line was not retrieved from the filing in the source set.
By volume Southern Copper is second to Freeport-McMoRan; its net cost is half Antofagasta’s. Peers’ reserve lives were not retrieved, so the reserve star rests on Southern Copper’s five decades.
3. Financials & balance sheet
Table 4. Five-year financial summary (US$ m unless stated)
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 | H1 2026 |
|---|---|---|---|---|---|---|
| Net sales | 10,934.1 | 10,047.9 | 9,895.8 | 11,433.4 | 13,420.0 | 8,540.4 |
| Net sales YoY % | n/d | −8.1% | −1.5% | +15.5% | +17.4% | +38.4% |
| Cash margin % | 64.4% | 53.7% | 52.6% | 57.7% | 60.1% | n/d |
| Operating margin % | 55.5% | 44.1% | 42.4% | 48.6% | 52.2% | n/d |
| Net income | 3,397.1 | 2,638.5 | 2,425.2 | 3,376.8 | 4,334.9 | 3,256.5 |
| EPS (US$) | 4.27 | 3.32 | 3.05 | 4.21 | 5.24 | 3.93 |
| Operating cash flow | 4,292.4 | 2,802.5 | 3,573.1 | 4,421.7 | 4,752.1 | 3,683.0 |
| Capex (sustaining / growth n/d) | 892.3 | 948.5 | 1,008.6 | 1,027.3 | 1,325.3 | 864.7 |
| Free cash flow | 3,400.1 | 1,854.0 | 2,564.5 | 3,394.4 | 3,426.8 | 2,818.3 |
| Net debt | n/d | 4,181.5 | 5,103.1 | 3,000.2 | 2,446.1 | 2,959.4 |
| Net debt / EBITDA | n/d | 0.78× | 1.01× | 0.47× | 0.31× | 0.38× |
| Diluted shares (m, weighted) | 795.3 | 795.3 | 795.3 | 802.9 | 826.6 | 825.4 |
| Cash dividend per share (US$) | 3.20 | 3.50 | 4.00 | 2.10 | 3.10 | 2.00 |
Source: FY2025, FY2024 and FY2023 10-Ks statements of earnings, cash flows and equity and the MD&A; Q2 2026 10-Q (p.3–7); the Q4 2023, Q4 2024 and Q4 2025 results releases for Adjusted EBITDA.
Notes to Table 4. 1. EPS and shares for 2021–2022 are restated to the FY2025 basis (795.3 m); the FY2023 10-K prints US$4.39 and US$3.41 on 773.1 m shares, before the stock dividends. 2. Net debt is total debt less cash; leases enter only the H1 2026 figure, which is 30 June 2026 with leases, on 2025 Adjusted EBITDA of US$7,822.4 m. 2025 is long-term debt of US$6,750.7 m, no current portion (FY2025 10-K p.131), less cash of US$4,304.6 m; 2021 debt is not in the source set (the FY2022 10-K closes it); 2022–2024 use Adjusted EBITDA of US$5,349.2 m, US$5,029.5 m and US$6,406.1 m (Q4 2023 and Q4 2024 results releases, p.12). 3. Cash margin is net sales less cost of sales before depreciation; 2021–2022 cost of sales US$3,894.4 m and US$4,649.1 m (FY2023 10-K p.119). 4. The 2024 dividend is the audited US$2.10; the MD&A table prints US$2.50.
Figure 5. Free cash flow, 2021–2025 (US$ m)
Figure data: Table 4 — operating cash flow less capital expenditures.
Sales reached a record US$13,420.0 million in 2025 and the first half of 2026 ran 38.4% ahead; operating cash flow covered net income 1.1 times in 2025. Read the statements with the Commodity Financials — A Metrics Guide. Cost deck: no unit-cost guidance is published; the first half of 2026 ran at US$2.30/lb before by-products, the 2026 plan cites lower grades, and royalties — US$69.7 million in Peru and US$175.2 million in Mexico for the 2026 period — move with price. There is no tax-pool horizon: the US$2,379.9 million foreign tax credit carryforward is fully reserved, and the 2025 effective rate was 36.9%.
Balance sheet. At 30 June 2026 long-term debt was US$7,994.4 million and leases US$630.0 million against US$5,665.0 million of cash — net debt US$2,959.4 million, 0.38× 2025 EBITDA, and about 0.43× if copper fell to US$4.00/lb on the filed sensitivity of US$120.0 million of net earnings per US$0.10/lb. Liquidity is US$7,329.9 million with short-term investments. Filed maturities include US$1 billion of 5.625% notes due 2032 and the US$1,250 million of 5.350% notes due 2036 issued in June; the covenant asks EBITDA of at least 2.5× interest, against 20.2× in 2025. The rehabilitation provision is US$490.7 million. Hedging: none; only embedded derivatives on provisional sales.
Capital returns. Cash dividends were US$3.10 a share in 2025 and US$2.00 in the first half of 2026; July’s authorisation was US$1.10 plus 0.0120 shares a share. The US$3 billion buyback has been idle since 2016. There are 834,331,706 shares, basic equal to diluted.
4. Management, strategy & structure
4.1 Management & governance
Oscar González Rocha, chief executive, died in April 2026; the board named Leonardo Contreras Lerdo de Tejada interim chief executive from 16 April and confirmed him as chief executive on 23 April. Germán Larrea Mota-Velasco, 72, has chaired the board since December 1999, was chief executive until October 2004 and is chairman, president and chief executive of Grupo México. Raúl Jacob Ruisánchez, 67, is chief financial officer. Board size, independence and the full committee list sit in the proxy statement, outside the source set; the Audit Committee reviews material affiliate transactions. Related parties are material: Larrea-family entities owed US$122.5 million at 30 June 2026, and an affiliate, MGE, supplies Mexican power under a 2012 contract to 2032.
4.2 Strategy
The strategy is organic growth from the reserve base, funded from cash flow: a 2026 capital programme of US$1,925.5 million, up from US$1,325.3 million in 2025. Targets: El Pilar site works from September 2026, Tia María under construction, Los Chancas in 2031 and Michiquillay in 2032. Acquisitions are rare — Michiquillay was bought under a June 2018 contract. Cathode sells under contracts with Mitsui (from 2023) and Hartree Partners (two years from 2026).
4.3 Ownership & structure
Grupo México holds 88.9% through Americas Mining Corporation; the rest trades in New York and Lima. Mexico runs through Minera México, bought in 2005; Peru through the Peru Branch. There are no options, warrants or convertibles: 834,331,706 shares at 30 July 2026, against 884.6 million issued including treasury shares.
5. ESG & sustainability
Four people died at the operations in 2025 — three employees and a contractor — after one in 2024 and five in 2023; lost-time injuries fell 14%, and no frequency rate is published. Tailings follow the ICMM’s global standard, under an internal review committee formed in 2025. Climate reporting has followed TCFD since 2020, with SASB and Scope 1 and 2 targets (baseline not in the source set), and Climate Action 100+ has recognised it three years running. Over 70% of staff are hired locally, while Tia María’s lawsuits show the community question is unresolved.
6. Risks
Table 5. Risk register
| Risk | Type | Likelihood / impact | Exposure | Mitigant |
|---|---|---|---|---|
| Copper price reverts | Commodity | 3 / 5 | Every pound, unhedged; the blend is US$53.83 at US$4.00/lb | Net cash cost US$0.58/lb in 2025 |
| By-product credit falls | Commodity | 3 / 4 | Molybdenum 20.6% and silver 12.9% of enterprise NAV, each on its own deck; at 2025’s credit NAV/share falls 13% | Four by-products; 3,907.0 Mlb molybdenum reserve |
| Multiple compression | Market | 4 / 4 | 17.5× EV to forward EBITDA against an 8.1× target | None at this price |
| Peru and Mexico fiscal and permitting | Jurisdiction | 3 / 3 | Whole asset base; Mexico’s 2023 mining law cut concessions to 30 years and gives 5% of new projects’ net earnings to indigenous communities | Decades of operation; the 2% rate premium in Section 7 |
| Tia María opposition | Social / project | 4 / 2 | 5,861.7 Mlb reserve; lawsuits since 2015 | 42% built |
| Safety and tailings | ESG | 2 / 4 | Four fatalities in 2025 | Global tailings standard; lost-time injuries −14% |
| Controlling shareholder | Governance | 2 / 3 | 88.9% Grupo México; related-party payables US$122.5 m | Audit Committee reviews affiliate transactions |
| Grade decline | Operational | 3 / 2 | First half 2026 output −3.8% | 2026 guidance raised to 917,000 t |
| Debt rises with the pipeline | Balance sheet | 2 / 2 | US$1,250 m of notes in June 2026; US$1,925.5 m capex in 2026 | 0.38× net debt / EBITDA; 20.2× interest cover |
| Offtake counterparty | Counterparty | 1 / 2 | Cathode contracts with Mitsui and Hartree Partners | Short tenors; copper sells widely |
Source: FY2025 10-K risk factors (p.20, p.27) and notes; Q2 2026 10-Q; Section 7. Likelihood and impact are the author’s 1–5 assessment.
Figure 6. Risk matrix — likelihood against impact
Rare
Likely
Figure data: Table 5; each point prints likelihood × impact.
The register is led by the price, not the mines. Section 7 prices the first four risks: copper through the US$4–8/lb grid, molybdenum and silver through their own price grids, the by-product credit through the 2025 bound, the multiples against their targets, and Peru and Mexico through the 2% premium in the rate. Tia María’s risk sits in its 0.75 stage factor. Safety is the one operating risk with a recent record against it: four deaths in 2025.
7. Valuation
Valuation as of 23 August 2026, in US dollars (Southern Copper’s reporting and trading currency) against the US$216.00 NYSE close of 21 August 2026. Horizon: spot fair value. Price deck: base copper US$6.00/lb — the representative of the trailing averages (3-month US$6.14, 6-month US$5.97 and 12-month US$5.48/lb, IMF monthly, to July 2026) on the fixed US$4–8/lb grid — with every grid price run as a scenario (deep bear US$4.00 to deep bull US$8.00/lb); molybdenum US$24/lb (3-month US$25.00, 6-month US$24.38, 12-month US$22.52/lb, BCRP Peru export price, five-year US$19.15) on its US$18–30/lb grid and silver US$70/oz (US$67.83, US$73.20 and US$64.53/oz, World Bank Pink Sheet, five-year US$33.46) on the fixed US$40–80/oz grid, each held across the copper columns (molybdenum 20.6% and silver 12.9% of enterprise NAV, co-products); zinc held at the first-half 2026 credit; analyst consensus n/d (no archived capture on or before 23 Aug 2026; Table 17 field 11) — no spot deck. Discount rate 10% real after-tax (the base-metal 8% plus a 2% jurisdiction premium).
Southern Copper is valued as a copper producer following the How to Value Commodity Stocks guide. Two producing segments carry the value on the 2026 guidance of 917,000 tonnes — the Peruvian open pits (Toquepala and Cuajone) and the Mexican open pits (Buenavista and La Caridad, with the IMMSA unit’s copper) — each run to its contained reserve, 42 to 48 years at the guided rate. Tia María, El Pilar and El Arco enter as development blocks at the producing value per pound of reserve times a stage factor, and resources beyond the reserves through one conversion row. Net asset value carries half the weight; EV/EBITDA and an FCF-yield build on the next twelve months carry the rest.
Enterprise NAV at the base deck is US$73.7 billion: the Peruvian pits US$29.6 billion, the Mexican pits US$32.2 billion, the three projects US$6.3 billion and the resource row US$5.6 billion. The bridge takes US$0.7 billion net — debt and leases less cash, short-term investments and working capital — for NAV of US$87.51 per share, a P/NAV of 2.47×. Molybdenum and silver are 21% and 13% of enterprise NAV, each on its own deck.
Three choices set the level. The rate is the base-metal 8% plus a 2% premium for Peru and Mexico: their country risk premiums average about 2.3%, so the premium sits at the top of the ★★★ band. The copper deck sits 38% above its five-year average of US$4.36/lb, so every anchor is held at mid-cycle and moved only by the scorecard drivers, +0.16. And the by-product credit is the first half’s US$2.33/lb rebuilt with molybdenum and silver on their own decks — US$2.24/lb at base, almost the whole US$2.30/lb cash cost; at 2025’s US$1.59/lb, NAV per share would be about 13% lower.
Table 6. Load-bearing inputs — the filed figures the valuation moves on (full source register: Table 20)
| Input | Value | Where §7 uses it | Source |
|---|---|---|---|
| Copper trailing averages to July 2026 (IMF monthly) | 3-month US$6.14/lb; 6-month US$5.97/lb; 12-month US$5.48/lb | Opening block — the US$6.00/lb grid price | Market · FRED · “PCOPPUSDM” · months Aug 2025 – Jul 2026 · archived capture Market/fred_pcoppusdm_20261019.csv |
| 2026 production guidance | copper 917,000 t; zinc 163,900 t; molybdenum 27,900 t | Table 9, blocks 1–2; Table 13 | Filed · Q2 2026 10-Q · Management’s Discussion and Analysis — Outlook · “In 2026, we expect our copper production to reach 917,000 tonnes” · p.42 |
| 2025 mined copper by mine (the segment split) | Toquepala 495,751; Cuajone 358,828; Buenavista 711,461; La Caridad 212,010; IMMSA 22,529; total 2,108,212 klb | Table 9, blocks 1–2 — volumes by segment | Filed · FY2025 10-K · Item 2 — Mine production, copper (thousand pounds) · “Toquepala” · p.39 |
| Operating cash cost per pound, first half 2026 | US$2.30 before by-products; net of by-products a US$(0.03) credit | Table 9, blocks 1–2; Table 13 | Filed · Q2 2026 10-Q · Management’s Discussion and Analysis — Operating cash cost per pound of copper produced · “Operating cash cost per pound before by” · p.45 |
| 2025 EBITDA calibration (other cash items) | net sales US$13,420.0 m; cash cost before by-products US$4,418.8 m; Adjusted EBITDA US$7,822.4 m; 2,035.6 Mlb produced | Table 9 unit cost; Table 13 | Filed · FY2025 10-K · Consolidated statement of earnings · “Net sales (including sales to related parties” · p.129; Filed · FY2025 10-K · Management’s Discussion and Analysis — Operating cash cost per pound of copper produced · “Total operating cash cost before by” · p.103; Filed · Q4 2025 results release · Highlights · “2025 Adjusted EBITDA hit a record high” · p.1 |
| By-product shares of 2025 sales | molybdenum 10.5%; silver 7.3%; zinc 3.9%; by-product revenue US$3,228.9 m | Table 17 field 3 — the co-product split | Filed · FY2025 10-K · Management’s Discussion and Analysis · “Represented approximately 10.5% of our sales in 2025” · p.100; Filed · FY2025 10-K · Management’s Discussion and Analysis — Operating cash cost per pound of copper produced · “Total by” · p.103 |
| P&P copper reserves, 31 Dec 2025 (contained) | total 108,955.5 Mlb; Tia Maria 1,412.5 and La Tapada 4,449.2; El Arco 10,822.1 + 846.3; El Pilar 1,743.9 Mlb | Table 9 — lives and the development blocks | Filed · FY2025 10-K · Item 2 — Summary disclosure of mineral reserves · “Total” · p.42 |
| Copper resources exclusive of reserves, 31 Dec 2025 | M&I 32,632.0 Mlb; inferred 144,650.1 Mlb | Table 9 block 6 — the conversion row | Filed · FY2025 10-K · Item 2 — Summary disclosure of mineral resources · “Total” · p.40 |
| Development projects | Tia Maria 42% complete; El Pilar 36,000 t/yr Cu, capital US$551 m | Table 9, blocks 3–4 | Filed · Q2 2026 10-Q · Management’s Discussion and Analysis — Capital investment program · “the Tia Maria project had reached 42% completion” · p.47 |
| Government royalties and the Peruvian special mining tax, six months to 30 Jun 2026 (Note 4) | Peru royalty US$69.7 m and special mining tax US$86.3 m; Mexico royalty US$175.2 m | Table 9, blocks 1–2; Table 15 | Filed · Q2 2026 10-Q · Note 4 — Income taxes · “Peruvian royalty” · p.9 |
| Balance sheet, 30 Jun 2026 | cash US$5,665.0 m; short-term investments US$1,664.9 m; long-term debt US$7,994.4 m; leases US$95.6 m + US$534.4 m; asset retirement obligation US$490.7 m | Table 11 — the bridge | Filed · Q2 2026 10-Q · Condensed consolidated balance sheet · “Cash and cash equivalents” · p.5 |
| Depreciation and capital | 2025 depreciation and depletion US$860.9 m (the sustaining estimate); 2026 capital programme US$1,925.5 m; H1 2026 D&A US$451.7 m | Table 9 sustaining; Table 15 | Filed · FY2025 10-K · Property and mine development · “Depreciation and depletion expense for the years ended December 31, 2025” · p.142; Filed · FY2025 10-K · Management’s Discussion and Analysis — Outlook · “the Board of Directors approved a capital investment program of $1,925.5 million” · p.100; Filed · Q2 2026 10-Q · Condensed consolidated statement of earnings · “Depreciation, amortization and depletion” · p.3 |
| Interest | paid in 2025 US$388.2 m; notes issued June 2026 US$1,250 m at 5.350% | Table 15 | Filed · FY2025 10-K · Consolidated statement of cash flows — supplemental · “Interest” · p.132; Filed · Q2 2026 10-Q · Note — Financing · “million of fixed-rate senior unsecured notes” · p.14 |
Source: the Southern Copper filings named in each row (full source register: Table 20); copper averages from the IMF monthly series (FRED PCOPPUSDM).
8. Near-term catalysts (1–3 years)
Table 18. Near-term catalysts
| Catalyst | Timing (company guidance) | Why it benefits Southern Copper |
|---|---|---|
| El Pilar site works | From September 2026 | Starts a permitted 36,000 t/yr cathode project costing US$551 m |
| Tia María construction | 42% complete at 30 Jun 2026; completion n/d | Brings the 5,861.7 Mlb Tia María–La Tapada reserve into production |
| 2026 copper guidance | 917,000 t, raised in July from 911,400 t | A further upgrade would ease the grade-decline read |
| Quarterly dividend | US$1.10 plus 0.0120 shares, authorised 16 Jul 2026 | A cash run-rate of US$4.40 a year |
| 2026 capital programme | US$1,925.5 m approved | Funds the pipeline from cash flow and cash |
Source: Q2 2026 10-Q MD&A (p.42, p.47); Q2 2026 results release (p.2); FY2025 10-K (p.100). Timing is company guidance, not a guarantee.
El Pilar is the only new volume inside three years, and it is small: 36,000 t/yr against 917,000 t guided for 2026. Tia María has no filed completion date, and Los Chancas and Michiquillay sit beyond the window. So the catalysts sustain the business; none closes the gap between the blend and the price.
9. Rating & verdict
Southern Copper is scored as a copper producer against Antofagasta, Ivanhoe Mines, First Quantum and Freeport-McMoRan (Section 2.10). Asset quality, cost, reserves, balance sheet and capital allocation carry 15% each; the other four 6.25% each; no dimension is not applicable.
Table 19. Scorecard rationale
| Dimension | Weight | Score | Rationale |
|---|---|---|---|
| 1. Asset quality & scale | 15% | ★★★★★ | 2,108.2 Mlb (956 kt) mined in 2025 from four integrated pits — second to Freeport-McMoRan by volume (3,574 Mlb consolidated), above Antofagasta (653.7 kt); FY2025 10-K p.39 |
| 2. Cost position & margins | 15% | ★★★★★ | Net cash cost US$0.58/lb in 2025 and a US$0.03/lb net credit in H1 2026; 52.2% operating margin; Antofagasta US$1.19/lb; FY2025 10-K p.103, Q2 2026 10-Q p.45 |
| 3. Reserves, life & replacement | 15% | ★★★★★ | 108,955.5 Mlb P&P at 31 Dec 2025, about 52 years of 2025 output, plus 32,632.0 Mlb M&I beyond it; peers’ lives n/d; FY2025 10-K p.40–42 |
| 5. Balance sheet & liquidity | 15% | ★★★★ | Net debt US$2,959.4 m with leases, 0.38× EBITDA (about 0.43× at US$4.00/lb); liquidity US$7,329.9 m; debt rising with the pipeline; peers’ leverage n/d; Q2 2026 10-Q p.5 |
| 6. Capital allocation & returns | 15% | ★★★★ | FCF US$3,426.8 m in 2025 after US$1,325.3 m capex; US$3.10 cash dividend; no dilution beyond pro-rata stock dividends; buyback idle since 2016; peers’ payouts n/d; FY2025 10-K p.132–133 |
| 4. Growth & optionality | 6.25% | ★★★★ | Tia María 42% built, El Pilar permitted (36,000 t/yr), El Arco in reserves; Los Chancas and Michiquillay unapproved; 2026 guidance below 2025; Q2 2026 10-Q p.42–48 |
| 8. Jurisdiction & geopolitics | 6.25% | ★★★ | Peru and Mexico, country risk premiums 2.07% and 2.46% (Damodaran, 5 Jan 2026); Mexico’s 2023 mining-law reform; mid-table for the copper sector’s producing countries, peer premiums n/d; FY2025 10-K p.27 |
| 7. Management & governance | 6.25% | ★★ | 88.9% parent control; a new CEO since April 2026 after the incumbent died; US$122.5 m related-party payables; board independence n/d, as for the peers; 8-Ks of 17 and 29 Apr 2026, Q2 2026 10-Q p.5 |
| 9. ESG & licence to operate | 6.25% | ★★ | Four fatalities in 2025 (five in 2023); no frequency rate; global tailings standard adopted; Tia María lawsuits since 2015; peers’ safety records n/d; FY2025 10-K p.20, p.108 |
| Composite | 100% | ★★★★ | Solid |
Source: each row’s filing and page as cited; peers as declared in Section 2.10; Damodaran country risk premiums, 5 January 2026. Rows by weight, then dimension number.
Weighted average: 0.15 × 5 + 0.15 × 5 + 0.15 × 5 + 0.15 × 4 + 0.15 × 4 + 0.0625 × 4 + 0.0625 × 3 + 0.0625 × 2 + 0.0625 × 2 = 0.75 + 0.75 + 0.75 + 0.60 + 0.60 + 0.25 + 0.1875 + 0.125 + 0.125 = 4.14/5 (4.1 to one decimal) → ★★★★, Solid.
The two-axis verdict. As of 23 August 2026, quality ★★★★ Solid; value read Overvalued (wide band) — a blended fair value of US$104.66 against US$216.00, implied −51.5%; verdict: Full. At US$216.00 the market is pricing copper at about US$11.25/lb on the held blend, against a five-year range of US$3.42–6.15/lb. The target multiples — 1.16× P/NAV, 8.1× EV/EBITDA and a 6.0% FCF yield — carry Dims 1, 2 and 3 at +0.04 each and Dims 5 and 6 at +0.02 each.
The bull case is a business with few equals: reserves for five decades, a cost near zero after credits and a balance sheet that funds the pipeline. The bear case is the price: even at US$8.00/lb copper the blend is US$147.10, 32% below the share price, and the minority holds 11% under a controlling parent. What tips it is copper staying near US$11/lb, more than the grid’s top price. To rank it against every copper producer on the same dimensions, screen the sector on Metal Pilot’s copper mining stock screener.
10. Sources, methodology & disclaimer
10.1 Sources, methodology & data vintage
Company filings: Southern Copper’s FY2025, FY2024 and FY2023 10-Ks and the 2023–2024 technical report summaries; its Q1 and Q2 2026 10-Qs; the Q4 2025, Q1 2026 and Q2 2026 results releases and the 8-Ks of 13, 17 and 29 April 2026. Peer filings: as listed under Table 3. Market data: the NYSE close of 21 August 2026 (stockanalysis.com); the IMF copper series (FRED PCOPPUSDM); the molybdenum export price (BCRP series PN38805BM); the silver price (World Bank Pink Sheet); country risk premiums (Damodaran, 5 January 2026).
Methodology. Fundamentals to 30 June 2026, reserves at 31 December 2025, market data at 21 August 2026; data as of 23 August 2026, refreshed on each quarterly and annual report. Base deck copper US$6.00/lb on the fixed US$4–8/lb grid, every price run as a scenario; molybdenum US$24/lb and silver US$70/oz on their own trailing averages, zinc held at the first-half 2026 credit; 10% real after-tax (8% plus a 2% jurisdiction premium). Weights NAV 50%, EV/EBITDA 30%, FCF yield 20%; scorecard against Antofagasta, Ivanhoe Mines, First Quantum and Freeport-McMoRan on each company’s latest filing. Result: blended fair value US$104.66 and NAV US$87.51 per share against US$216.00, implied −51.5%, read Overvalued (wide band), market-implied copper deck US$11.25/lb.
Re-run log. 19 October 2026: reworked to the current template and re-modelled — price US$216.00, the 21 August close (the US$198.73 printed before was the 20 August close); base deck US$6.00/lb (was US$4.00); rate 10% (was 9%); rating 4.1/5 Solid (was 4.3/5 High quality); blended fair value US$108.18, implied −49.9%; read Overvalued (wide band), unchanged. 19 October 2026, fixes after the pre-launch gate: the Peruvian special mining tax (US$86.3 m in the first half) added to the Peru rows and the income-tax balances itemised inside the working-capital line; NAV/share US$90.99 → US$89.27, blend US$108.18 → US$106.70, implied −49.9% → −50.6%; read unchanged, Overvalued (wide band). 19 October 2026, second fix round: molybdenum (US$24/lb) and silver (US$70/oz) decked on their own trailing averages in place of the held first-half credit, and Table 4 completed for 2021–2024; NAV/share US$89.27 → US$87.51, blend US$106.70 → US$104.66, implied −50.6% → −51.5%; read unchanged, Overvalued (wide band).
Omitted figures and gaps. No asset map is built. Figure 3 splits revenue by segment, with IMMSA and eliminations as the balance, because no revenue by mine is filed; no safety-trend figure is built because no frequency rate is filed. Not in the source set: the 2026 proxy statement (board, committees, holders above 5%), the FY2022 10-K (2021 debt), Tia María’s budget and first-production date, peers’ cost and reserve-life lines, and an archived price series (own multiple history, consensus). Table 17’s gap register bounds each valuation gap. The P/NAV map, deck sensitivity and cross-checks are in the model’s out file, claude/valuation-models/southern-copper-scco.out.md. Table 6 opens Section 7; the register below closes this section.
Table 20. Full source register — every input the valuation uses (load-bearing inputs: Table 6)
| Input | Value | As of | Where §7 uses it | Source |
|---|---|---|---|---|
| Form 10-K, year ended 31 December 2025 (filed 27 Feb 2026) | ||||
| Toquepala mined copper, 2025 | 495,751 klb (2024: 496,428) | 31 Dec 2025 | §2 — production by mine | Filed · FY2025 10-K · Item 2 — Mine production, copper (thousand pounds) · "Toquepala" · p.39 |
| Cuajone mined copper, 2025 | 358,828 klb (2024: 363,454) | 31 Dec 2025 | §2 — production by mine | Filed · FY2025 10-K · Item 2 — Mine production, copper (thousand pounds) · "Cuajone" · p.39 |
| La Caridad mined copper, 2025 | 212,010 klb (2024: 206,628) | 31 Dec 2025 | §2 — production by mine | Filed · FY2025 10-K · Item 2 — Mine production, copper (thousand pounds) · "La Caridad" · p.39 |
| Buenavista mined copper, 2025 | 711,461 klb (2024: 769,323) | 31 Dec 2025 | §2 — production by mine | Filed · FY2025 10-K · Item 2 — Mine production, copper (thousand pounds) · "Buenavista" · p.39 |
| IMMSA unit mined copper, 2025 | 22,529 klb (2024: 21,506) | 31 Dec 2025 | §2 — production by mine | Filed · FY2025 10-K · Item 2 — Mine production, copper (thousand pounds) · "IMMSA unit" · p.39 |
| Total mined copper, 2025 / 2024 / 2023 | 2,108,212 / 2,146,971 / 2,008,438 klb | 31 Dec 2025 | §2, Table 9 — group volume | Filed · FY2025 10-K · Item 2 — Mine production, copper (thousand pounds) · "Total Mined" · p.39 |
| Total pounds of copper produced, net of metallurgical losses, 2025 (cash-cost basis) | 2,035.6 Mlb | 31 Dec 2025 | §2 — unit-cost denominator | Filed · FY2025 10-K · Management's Discussion and Analysis — Operating cash cost · "Total pounds of copper produced" · p.103 |
| Cuajone Mill — total P&P copper reserves | 1,463.3 Mt at 0.47% Cu; 15,295.3 Mlb | 31 Dec 2025 | §2 — reserves by asset; NAV tiers | Filed · FY2025 10-K · Item 2 — Summary disclosure of mineral reserves · "Cuajone Mill" · p.42 |
| Cuajone Leach — total P&P copper reserves | 18.3 Mt at 0.50% Cu; 203.1 Mlb | 31 Dec 2025 | §2 — reserves by asset; NAV tiers | Filed · FY2025 10-K · Item 2 — Summary disclosure of mineral reserves · "Cuajone Leach" · p.42 |
| Toquepala Mill — total P&P copper reserves | 1,740.3 Mt at 0.53% Cu; 20,496.9 Mlb | 31 Dec 2025 | §2 — reserves by asset; NAV tiers | Filed · FY2025 10-K · Item 2 — Summary disclosure of mineral reserves · "Toquepala Mill" · p.42 |
| Toquepala Leach — total P&P copper reserves | 2,632.6 Mt at 0.16% Cu; 9,532.0 Mlb | 31 Dec 2025 | §2 — reserves by asset; NAV tiers | Filed · FY2025 10-K · Item 2 — Summary disclosure of mineral reserves · "Toquepala Leach" · p.42 |
| La Tapada deposit — total P&P copper reserves | 487.6 Mt at 0.41% Cu; 4,449.2 Mlb | 31 Dec 2025 | §2 — reserves by asset; NAV tiers | Filed · FY2025 10-K · Item 2 — Summary disclosure of mineral reserves · "La Tapada deposit" · p.42 |
| Tia Maria deposit — total P&P copper reserves | 223.8 Mt at 0.29% Cu; 1,412.5 Mlb | 31 Dec 2025 | §2 — reserves by asset; NAV tiers | Filed · FY2025 10-K · Item 2 — Summary disclosure of mineral reserves · "Tia Maria deposit" · p.42 |
| Buenavista Sulfides — total P&P copper reserves | 2,246.0 Mt at 0.44% Cu; 21,715.4 Mlb | 31 Dec 2025 | §2 — reserves by asset; NAV tiers | Filed · FY2025 10-K · Item 2 — Summary disclosure of mineral reserves · "Buenavista Sulfides" · p.42 |
| Buenavista Leach — total P&P copper reserves | 2,003.9 Mt at 0.26% Cu; 11,694.7 Mlb | 31 Dec 2025 | §2 — reserves by asset; NAV tiers | Filed · FY2025 10-K · Item 2 — Summary disclosure of mineral reserves · "Buenavista Leach" · p.42 |
| La Caridad Mill — total P&P copper reserves | 1,899.3 Mt at 0.22% Cu; 9,097.5 Mlb | 31 Dec 2025 | §2 — reserves by asset; NAV tiers | Filed · FY2025 10-K · Item 2 — Summary disclosure of mineral reserves · "La Caridad Mill" · p.42 |
| La Caridad Leach — total P&P copper reserves | 325.3 Mt at 0.17% Cu; 1,236.2 Mlb | 31 Dec 2025 | §2 — reserves by asset; NAV tiers | Filed · FY2025 10-K · Item 2 — Summary disclosure of mineral reserves · "La Caridad Leach" · p.42 |
| Pilares Mill — total P&P copper reserves | 22.3 Mt at 0.80% Cu; 395.2 Mlb | 31 Dec 2025 | §2 — reserves by asset; NAV tiers | Filed · FY2025 10-K · Item 2 — Summary disclosure of mineral reserves · "Pilares Mill" · p.42 |
| Pilares Leach — total P&P copper reserves | 1.9 Mt at 0.37% Cu; 15.1 Mlb | 31 Dec 2025 | §2 — reserves by asset; NAV tiers | Filed · FY2025 10-K · Item 2 — Summary disclosure of mineral reserves · "Pilares Leach" · p.42 |
| El Arco Mill — total P&P copper reserves | 1,229.5 Mt at 0.40% Cu; 10,822.1 Mlb | 31 Dec 2025 | §2 — reserves by asset; NAV tiers | Filed · FY2025 10-K · Item 2 — Summary disclosure of mineral reserves · "El Arco Mill" · p.42 |
| El Arco Leach — total P&P copper reserves | 140.5 Mt at 0.27% Cu; 846.3 Mlb | 31 Dec 2025 | §2 — reserves by asset; NAV tiers | Filed · FY2025 10-K · Item 2 — Summary disclosure of mineral reserves · "El Arco Leach" · p.42 |
| El Pilar — total P&P copper reserves | 317.0 Mt at 0.25% Cu; 1,743.9 Mlb | 31 Dec 2025 | §2 — reserves by asset; NAV tiers | Filed · FY2025 10-K · Item 2 — Summary disclosure of mineral reserves · "El Pilar" · p.42 |
| Copper mineral resources — measured / indicated / M&I / inferred (content, Mlb); basis vs reserves per the table head — confirm in Phase B | 2,059.0 / 30,573.0 / 32,632.0 / 144,650.1 Mlb | 31 Dec 2025 | §2; the resource-conversion row | Filed · FY2025 10-K · Item 2 — Summary disclosure of mineral resources · "Total" · p.40 |
| Total operating cash cost before / net of by-product revenues, 2025 ($m) | $4,418.8 m / $1,189.9 m | 31 Dec 2025 | Table 9 r2; Table 13 | Filed · FY2025 10-K · Management's Discussion and Analysis — Operating cash cost per pound of copper produced · "Total operating cash cost before by" · p.103 |
| Total by-product revenues, 2025 ($m) | $3,228.9 m | 31 Dec 2025 | Table 17 field 3; Table 13 | Filed · FY2025 10-K · Management's Discussion and Analysis — Operating cash cost per pound of copper produced · "Total by" · p.103 |
| Molybdenum share of 2025 sales | 10.5% | 31 Dec 2025 | §2 — revenue split secondary-commodity share | Filed · FY2025 10-K · Management's Discussion and Analysis · "Represented approximately 10.5% of our sales in 2025" · p.100 |
| Silver share of 2025 sales | 7.3% | 31 Dec 2025 | §2 — revenue split | Filed · FY2025 10-K · Management's Discussion and Analysis · "Silver represented 7.3% of our sales in 2025" · p.100 |
| Zinc share of 2025 sales | 3.9% | 31 Dec 2025 | §2 — revenue split | Filed · FY2025 10-K · Management's Discussion and Analysis · "This metal represented 3.9% of our sales in 2025" · p.100 |
| Net sales 2025 / 2024 / 2023 | $13,420.0 / 11,433.4 / 9,895.8 m | 31 Dec 2025 | §3 five-year table; §1 statcard | Filed · FY2025 10-K · Consolidated statement of earnings · "Net sales (including sales to related parties" · p.129 |
| Income taxes 2025 / 2024 / 2023 (expense) | $2,504.1 / 2,027.4 / 1,578.0 m | 31 Dec 2025 | §7 — tax basis | Filed · FY2025 10-K · Management's Discussion and Analysis — Income taxes · "Income taxes" · p.114 |
| Depreciation and depletion expense, 2025 | $860.9 m | 31 Dec 2025 | §3 — EBITDA build | Filed · FY2025 10-K · Property and mine development · "Depreciation and depletion expense for the years ended December 31, 2025" · p.142 |
| U.S. foreign tax credit carryforward, net of uncertain tax positions, 31 Dec 2025 / 2024 (fully offset by valuation allowance) | $2,379.9 / 2,171.3 m | 31 Dec 2025 | §7 tax basis — no cash benefit | Filed · FY2025 10-K · Note — Income taxes · "U.S. foreign tax credit carryforward, net of Uncertain Tax Positions" · p.145 |
| 2026 capital investment program approved by the Board | $1,925.5 m | 31 Dec 2025 | Table 15 r2 | Filed · FY2025 10-K · Management's Discussion and Analysis — Outlook · "the Board of Directors approved a capital investment program of $1,925.5 million" · p.100 |
| Interest paid 2025 / 2024 / 2023 | $388.2 / 369.7 / 369.7 m | 31 Dec 2025 | §3 — interest cover | Filed · FY2025 10-K · Consolidated statement of cash flows — supplemental · "Interest" · p.132 |
| Form 10-Q, quarter ended 30 June 2026 | ||||
| 2026 copper production guidance (raised from the 911,400 t plan) | 917,000 t (plan 911,400 t) | 30 Jun 2026 | Table 9 r1 (blocks 1–2); Table 13 r1 | Filed · Q2 2026 10-Q · Management's Discussion and Analysis — Outlook · "In 2026, we expect our copper production to reach 917,000 tonnes" · p.42 |
| 2026 by-product guidance — zinc; molybdenum | 163,900 t zinc; 27,900 t | 30 Jun 2026 | Table 9 r1; Table 13 r1 | Filed · Q2 2026 10-Q · Management's Discussion and Analysis — Outlook · "Regarding by-products, we expect to produce 163,900 tonnes of zinc in 2026" · p.42 |
| Operating cash cost per lb, first half 2026 — before / net of by-products | $2.30 / net ($0.03) credit | 30 Jun 2026 | §2 — current cost run-rate | Filed · Q2 2026 10-Q · Management's Discussion and Analysis — Operating cash cost per pound of copper produced · "Operating cash cost per pound before by" · p.45 |
| Tia Maria (Arequipa, Peru) — construction progress at 30 Jun 2026 | 42% complete | 30 Jun 2026 | §2 pipeline; ramp schedule | Filed · Q2 2026 10-Q · Management's Discussion and Analysis — Capital investment program · "the Tia Maria project had reached 42% completion" · p.47 |
| El Pilar (Sonora, Mexico) — 317 Mt at 0.249% Cu; SX-EW cathode; capex | 36,000 t/yr Cu; $551 m | 30 Jun 2026 | §2 pipeline; ramp schedule | Filed · Q2 2026 10-Q · Management's Discussion and Analysis — Capital investment program · "This project is located in Sonora, Mexico, approximately 45 kilometers from Cananea" · p.47 |
| Peruvian royalty — Note 4 income-tax table, six months ended 30 Jun 2026 vs 2025 | $69.7 m ($33.3 m) | 30 Jun 2026 | Table 9 block 1 r3; Table 15 r3 | Filed · Q2 2026 10-Q · Note 4 — Income taxes · "Peruvian royalty" · p.9 |
| Peruvian special mining tax — Note 4 income-tax table, six months ended 30 Jun 2026 vs 2025 | $86.3 m ($50.7 m) | 30 Jun 2026 | Table 9 block 1 r3; Table 15 r3 | Filed · Q2 2026 10-Q · Note 4 — Income taxes · "Peruvian special mining tax" · p.9 |
| Mexican royalty — Note 4 income-tax table, six months ended 30 Jun 2026 vs 2025 | $175.2 m ($94.7 m) | 30 Jun 2026 | Table 9 block 2 r3; Table 15 r3 | Filed · Q2 2026 10-Q · Note 4 — Income taxes · "Mexican royalty" · p.9 |
| Depreciation, amortization and depletion — Q2 2026 / 1H26 | $226.0 / 451.7 m | 30 Jun 2026 | §3 — EBITDA build | Filed · Q2 2026 10-Q · Condensed consolidated statement of earnings · "Depreciation, amortization and depletion" · p.3 |
| Cash and cash equivalents, 30 Jun 2026 | $5,665.0 m | 30 Jun 2026 | §3 balance sheet; the bridge | Filed · Q2 2026 10-Q · Condensed consolidated balance sheet · "Cash and cash equivalents" · p.5 |
| Short-term investments, 30 Jun 2026 | $1,664.9 m | 30 Jun 2026 | §3 balance sheet; the bridge | Filed · Q2 2026 10-Q · Condensed consolidated balance sheet · "Short-term investments" · p.5 |
| Equity method investment, 30 Jun 2026 | $160.9 m | 30 Jun 2026 | §3 balance sheet; the bridge | Filed · Q2 2026 10-Q · Condensed consolidated balance sheet · "Equity method investment" · p.5 |
| Lease liabilities current, 30 Jun 2026 | $95.6 m | 30 Jun 2026 | §3 balance sheet; the bridge | Filed · Q2 2026 10-Q · Condensed consolidated balance sheet · "Lease liabilities current" · p.5 |
| Long-term debt (no current portion presented), 30 Jun 2026 | $7,994.4 m | 30 Jun 2026 | §3 balance sheet; the bridge | Filed · Q2 2026 10-Q · Condensed consolidated balance sheet · "Long-term debt" · p.5 |
| Lease liabilities (non-current), 30 Jun 2026 | $534.4 m | 30 Jun 2026 | §3 balance sheet; the bridge | Filed · Q2 2026 10-Q · Condensed consolidated balance sheet · "Lease liabilities" · p.5 |
| Asset retirement obligation (non-current; 31 Dec 2025: $471.1 m), 30 Jun 2026 | $490.7 m | 30 Jun 2026 | §3 balance sheet; the bridge | Filed · Q2 2026 10-Q · Condensed consolidated balance sheet · "Asset retirement obligation" · p.5 |
| Non-controlling interest, 30 Jun 2026 | $76.4 m | 30 Jun 2026 | §3 balance sheet; the bridge | Filed · Q2 2026 10-Q · Condensed consolidated balance sheet · "Non-controlling interest" · p.5 |
| Total equity, 30 Jun 2026 | $12,708.6 m | 30 Jun 2026 | §3 balance sheet; the bridge | Filed · Q2 2026 10-Q · Condensed consolidated balance sheet · "Total equity" · p.5 |
| Notes issued 24 Jun 2026 by SCC (Peru Branch) — fixed-rate senior unsecured, due 2036 | $1,250 m at 5.350% | 30 Jun 2026 | §3 maturities; the bridge | Filed · Q2 2026 10-Q · Note — Financing · "million of fixed-rate senior unsecured notes" · p.14 |
| Shares of common stock outstanding, 30 Jul 2026 (10-Q cover) — no options, warrants or convertibles; basic = diluted | 834,331,706 | 30 Jul 2026 | Table 11 r19 | Filed · Q2 2026 10-Q · Cover page · "As of July 30, 2026, there were outstanding" · p.1 |
| Results releases (8-K Exhibit 99.1) | ||||
| Adjusted EBITDA 2025 (record) | $7,822.4 m (+22.1%) | 31 Dec 2025 | §3 — net debt / EBITDA | Filed · Q4 2025 results release · Highlights · "2025 Adjusted EBITDA hit a record high" · p.1 |
| Market data, 21–23 August 2026 | ||||
| SCCO share price — NYSE close, 21 Aug 2026 | US$216.00 | 21 Aug 2026 | §1 statcard; §7 price | Market · stockanalysis.com · "SCCO" price history · close 21 Aug 2026 · archived capture Market/stockanalysis_scco_20261019.csv |
| Copper — IMF monthly average price (FRED PCOPPUSDM), trailing 3-, 6- and 12-month averages to July 2026 | US$13,535.67 / 13,162.96 / 12,081.16 per t (≈ $6.14 / 5.97 / 5.48/lb) | 31 Jul 2026 | §7 deck (base and grid) | Market · FRED · "PCOPPUSDM" · months Aug 2025 – Jul 2026 · archived capture Market/fred_pcoppusdm_20261019.csv |
| Copper five-year average and range (FRED PCOPPUSDM monthly means, Aug 2021 – Jul 2026) | US$4.36/lb; high US$6.15 (Jun 2026), low US$3.42 (Jul 2022) | 31 Jul 2026 | Table 17 field 2 — anchors held | Market · FRED · PCOPPUSDM · Aug 2021 – Jul 2026 · archived capture Market/fred_pcoppusdm_20261019.csv |
| Molybdenum and silver prices — trailing and five-year averages (BCRP series PN38805BM, Peru molybdenum export price; World Bank Pink Sheet silver; monthly) | Molybdenum 3-, 6-, 12-month US$25.00 / 24.38 / 22.52/lb, Jan–Jun 2026 US$24.31/lb, five-year US$19.15/lb; silver US$67.83 / 73.20 / 64.53/oz, Jan–Jun 2026 US$78.75/oz, five-year US$33.46/oz (to Jul 2026; five-year Aug 2021 – Jul 2026) | 31 Jul 2026 | Table 17 field 3 — molybdenum deck US$24/lb, silver deck US$70/oz | Market · BCRP · series PN38805BM; World Bank · Pink Sheet monthly (updated 2 Oct 2026) · Aug 2021 – Jul 2026 · archived captures Market/bcrp_pn38805bm_molybdenum_20261019.json, Market/worldbank_pinksheet_monthly_20261006.xlsx |
| Country risk premiums — Mexico and Peru (Damodaran Online, updated 5 Jan 2026) | Mexico 2.46%; Peru 2.07% | 5 Jan 2026 | Table 17 field 4 — the jurisdiction premium | Market · Damodaran Online · "ctryprem" · updated 5 Jan 2026 |
Source: the Southern Copper filings and the market series named in each row (FRED PCOPPUSDM); load-bearing inputs: Table 6.
Provenance: Southern Copper Corporation — Form 10-K (Annual Report) — 2025.
10.2 Disclaimer & disclosure
This analysis is for information only and is not investment advice, a recommendation or an offer to buy or sell any security. It is a point-in-time snapshot as of 23 August 2026: the share price, market capitalisation, multiples and the value read all move. Reserve, resource and guidance figures are estimates on the bases stated; the valuation is an author-built model, not company figures, and the Quality × Value verdict is an analytical read, never an instruction. It was prepared with AI assistance from primary filings; verify every figure against the original documents. The author holds no position in Southern Copper or any company named here.