Download PDF

1. Company Snapshot

1.a. Company Description

KGHM Polska Miedz S.A. mines, produces, and sells copper, precious metals, and non-ferrous metals in Poland and internationally.It offers copper cathodes, wire rods, Cu-Ofe and Cu-Ag wires, and granule products; silver in bullion bar and granule forms; gold bars; molybdenum; ammonium perrhenate, metallic rhenium, and rhenium powder; and lead, sulphuric acid, copper and nickel sulphate, and selenium products, as well as platinum, palladium, and rock salt.The company was founded in 1961 and is headquartered in Lubin, Poland.

Show Full description

1.b. Last Insights on KGH

KGHM Polska Miedz S.A. faced negative drivers, including a widening split in analyst views on its fair value estimate, which was adjusted from PLN 293.36 to PLN 283.92, indicating a slightly lower implied upside. Despite robust full-year 2025 earnings driven by increased copper and silver production, macroeconomic and geopolitical hurdles posed challenges. Analysts diverge on the stock's prospects, with some citing recent strength in metals prices to justify higher targets, while others see the shares as already reflecting optimism.

1.c. Company Highlights

2. KGHM Surges on Strong 2025, Sets Stage for 2026 Growth

In 2025 KGHM Group delivered a stellar financial performance, with revenues up by 4% year‑on‑year, while EBITDA surged 28% to PLN 4.2 billion, reflecting robust commodity prices and efficient cost management. Net profit climbed to PLN 2.3 billion, pushing the EPS to an impressive 13.38 versus analysts’ 4.97 estimate, and the company posted a P/E of 16.99 and an EV/EBITDA of 8.54, underscoring solid valuation multiples.

Publication Date: Apr -12

📋 Highlights
  • Polish Copper Production:: KGHM produced 401,000 tonnes of copper in Poland, with 1.49% copper content and 51 grams of silver per tonne.
  • Sierra Gorda Growth:: Chilean asset Sierra Gorda delivered 868,000 tonnes of payable copper (+8% YoY) and 24 tonnes of silver (+3% YoY).
  • Foreign Asset Contribution:: Foreign assets contributed 48% of adjusted EBITDA, with Sierra Gorda alone injecting $379.7 million into the group’s budget.
  • Revaluation & Debt Repayment:: Sierra Gorda’s asset revaluation added $504 million in value, and over $1 billion was repaid to Polish Copper since inception.
  • CapEx & Exploration:: PLN 3.8 billion allocated for 2026 CapEx, including PLN 3.014 billion for mining activities and exploration programs for deposits.

Production Highlights

Copper output hit 401,000 t in 2025, with a 1.49% copper content and 51 g of silver per tonne. Electrolytic copper production exceeded 50,000 t per quarter in Q3 and Q4, while the Cedynia mine produced a record 262,000 t. Sierra Gorda contributed 868,000 t of payable copper, an 8% YoY lift, and 24 t of silver, boosting the group’s overall commodity mix.

Foreign Asset Performance

Foreign assets proved a major profit driver, generating PLN 379.7 million to the group budget and repaying over PLN 1 billion of debt since inception. The revaluation of Sierra Gorda added a $504 million gain, and the Chilean and U.S. operations now operate independently, providing a stable cash‑flow base that will fund 2026 expansion plans.

Capital Expenditure and Expansion

KGHM’s CapEx plan of PLN 3.8 billion for 2025 focused on recovery (70%), maintenance (17% of mine carriers) and development. Investments in water removal, drainage, and shaft projects (GG‑1, Retkow, Gaworzyce) are expected to boost capacity, with the GG‑1 shaft slated for operational handover in September 2029. The Glogow II foundry received PLN 170 million for a major renovation program.

Hedging and Risk Management

The group hedged 20% of copper and 32% of silver exposure, with additional components expected to add several hundred million zlotys to results. Gas and energy hedges secured 50% of supplies for 2026, and photovoltaic installations are underway to supply units directly, reducing reliance on volatile energy markets.

Financial Flow and Dividend Outlook

Operating cash flows remained positive, with Sierra Gorda’s debt repayment improving liquidity. KGHM aims to return to its dividend policy, targeting up to 30% of net profit, with a recommendation pending at the shareholders’ meeting. The company’s debt profile is healthy, with Net Debt/EBITDA at 0.68, positioning it well for continued investment and shareholder returns.

3. NewsRoom

Card image cap

How The Story Is Shifting For KGHM Polska Miedz (WSE:KGH) As Analyst Views Diverge

Apr -03

Source:

Card image cap

KGHM Polska Miedz SA (KGHPF) Full Year 2025 Earnings Call Highlights: Strong Financial ...

Mar -26

Source:

Card image cap

How The Narrative Is Shifting For KGHM Polska Miedz (WSE:KGH) As Analysts Diverge

Mar -06

Source:

Card image cap

Basic Materials Roundup: Market Talk

Feb -03

Source:

Card image cap

How Recent Analyst Upgrades Are Rewriting the Story for KGHM Polska Miedz

Dec -15

Source:

Card image cap

Abacus Provides Corporate Update

Dec -01

Source:

Card image cap

Why The Narrative Around KGHM Polska Miedz Is Shifting Amid Analyst Upgrades and Fresh Insights

Nov -30

Source:

Card image cap

How Recent Analyst Updates Are Shaping the KGHM Investment Story

Nov -16

Source:

4. Business Breakdown

4.a. Revenues by Country

4.b. Revenues by Segment

5. Expected revenues mid-term growth (3.92%)

6. Segments

KGHM Polska Miedz S.A.

Expected Growth: 4.5%

KGHM Polska Miedz S.A.'s 4.5% growth is driven by increasing copper prices, strong demand from electric vehicle and renewable energy sectors, and the company's cost-cutting initiatives. Additionally, the Polish government's support for the mining industry and KGHM's diversified revenue streams from other metals such as silver and gold also contribute to its growth.

Sierra Gorda S.C.M.

Expected Growth: 3.8%

Sierra Gorda's 3.8% growth is driven by increasing copper prices, improved operational efficiency, and higher production volumes. The mine's low-cost profile and KGHM's strategic investments in exploration and development also contribute to its growth. Additionally, the Chilean government's support for the mining industry and favorable demand trends in the copper market further boost Sierra Gorda's performance.

Consolidated Eliminations

Expected Growth: 0.0%

KGHM Polska Miedz S.A.'s Consolidated Eliminations growth rate of 0.0% is driven by stagnant copper prices, flat production volumes, and stable cost structures. The lack of growth is also attributed to the absence of significant acquisitions or divestitures, and a stable capital structure.

KGHM International LTD.

Expected Growth: 4.2%

KGHM International LTD's 4.2% growth is driven by increasing copper prices, robust demand from electric vehicle and renewable energy sectors, and the company's successful cost reduction initiatives. Additionally, the company's focus on operational efficiency, exploration and development of new projects, and strategic acquisitions have contributed to its growth momentum.

Other

Expected Growth: 3.5%

KGHM Polska Miedz S.A.'s 3.5% growth is driven by increasing copper prices, rising demand from electric vehicle manufacturers, and growing production volumes at its Polish mines. Additionally, the company's cost-cutting initiatives and investments in digitalization have improved operational efficiency, contributing to its growth momentum.

7. Detailed Products

Copper

KGHM Polska Miedz S.A. is one of the largest copper producers in the world, offering high-quality copper cathodes and copper wire rods for various industrial applications.

Silver

KGHM Polska Miedz S.A. produces high-purity silver, used in various industries such as jewelry, coins, electronics, and solar panels.

Gold

KGHM Polska Miedz S.A. produces gold, used in jewelry, coins, and other industrial applications.

Lead

KGHM Polska Miedz S.A. produces lead, used in batteries, radiation shielding, and other industrial applications.

Zinc

KGHM Polska Miedz S.A. produces zinc, used in galvanizing, die-casting, and other industrial applications.

Sulphuric Acid

KGHM Polska Miedz S.A. produces sulphuric acid, used in the production of fertilizers, detergents, and other chemicals.

Copper Ore

KGHM Polska Miedz S.A. extracts and processes copper ore, which is used to produce copper and other metals.

Recycling Services

KGHM Polska Miedz S.A. offers recycling services for copper and other non-ferrous metals.

8. KGHM Polska Miedz S.A.'s Porter Forces

Forces Ranking

Threat Of Substitutes

KGHM Polska Miedz S.A. operates in the copper and silver mining industry, which has a moderate threat of substitutes. While there are alternative materials that can be used in place of copper, such as aluminum or fiber optics, copper remains a widely used and essential material in many industries.

Bargaining Power Of Customers

KGHM Polska Miedz S.A. has a diverse customer base, including companies from the electrical, construction, and industrial sectors. However, the company's customers do not have significant bargaining power due to the lack of concentration in the customer base.

Bargaining Power Of Suppliers

KGHM Polska Miedz S.A. relies on suppliers for equipment, materials, and services. While the company has some bargaining power due to its large scale of operations, suppliers also have some bargaining power due to the specialized nature of the equipment and services required.

Threat Of New Entrants

The copper and silver mining industry has significant barriers to entry, including high capital costs, regulatory hurdles, and environmental concerns. These barriers make it difficult for new entrants to enter the market, reducing the threat of new entrants.

Intensity Of Rivalry

The copper and silver mining industry is highly competitive, with several large players competing for market share. KGHM Polska Miedz S.A. faces intense competition from other major mining companies, which can lead to downward pressure on prices and profit margins.

9. SWOT Analysis

Strength

Weaknesses

Opportunities

Threats

10. Capital Structure

10.a. Balance Sheet

10.b. Weighted Average Cost of capital

Value
Debt Weight 22.03%
Debt Cost 3.95%
Equity Weight 77.97%
Equity Cost 11.29%
WACC 9.67%
Leverage 28.25%

11. Quality Control: KGHM Polska Miedz S.A. passed 3 out of 9 key points

12.a Historical Valuation

12.b Price/Earnings Ratio

12.c Margin Valuation

12.d Peers Valuation

Peers Group Analysis

Stock-Card
Aurubis

A-Score: 5.8/10

Value: 8.7

Growth: 5.7

Quality: 4.6

Yield: 3.1

Momentum: 8.5

Volatility: 4.3

1-Year Total Return ->

View Full Report
Stock-Card
SOL

A-Score: 5.3/10

Value: 2.4

Growth: 7.3

Quality: 5.1

Yield: 0.6

Momentum: 8.5

Volatility: 8.0

1-Year Total Return ->

View Full Report
Stock-Card
KGHM Polska Miedz

A-Score: 4.8/10

Value: 6.1

Growth: 4.2

Quality: 4.9

Yield: 1.2

Momentum: 8.5

Volatility: 4.0

1-Year Total Return ->

View Full Report
Stock-Card
Holmen

A-Score: 4.6/10

Value: 4.3

Growth: 4.6

Quality: 5.9

Yield: 3.1

Momentum: 1.0

Volatility: 8.7

1-Year Total Return ->

View Full Report
Stock-Card
Clariant

A-Score: 4.5/10

Value: 6.4

Growth: 3.7

Quality: 3.5

Yield: 6.9

Momentum: 0.5

Volatility: 6.3

1-Year Total Return ->

View Full Report
Stock-Card
Arkema

A-Score: 4.4/10

Value: 6.5

Growth: 3.4

Quality: 2.7

Yield: 7.5

Momentum: 1.0

Volatility: 5.3

1-Year Total Return ->

View Full Report

Peers Metrics

12.e Scoring Insights

12.f DCF BETA

Parameters

Short Term Growth

Short term Time

Long-Term Growth

WACC

Target Price

302.8$

Current Price

302.8$

Potential

-0.00%

Expected Cash-Flows