Try our mobile app

Switch to company model in "Rising Stars" logic    *

General information

Country: UNITED STATES

Sector: Shell Companies

Metals Acquisition Corp does not have significant operations. It intends to effect a merger, share exchange, asset acquisition, share purchase, reorganization, or similar business combination with one or more businesses. The company intends to focus its search on metals and mining businesses. Metals Acquisition Corp was incorporated in 2021 and is based in Fort Worth, Texas.
Website: metalsacquisition.com


  • Dividend yield for the last twelve months 0.0%
  • Free cash flow yield 0.0% (LTM)
  • Share price is 55.5% higher than minimum and 18.3% lower than maximum for the last 3 years
  • The company is overvalued by EV / LTM EBITDA multiple compared to target level (500.0x vs 0.0x)

Key Financials (Download financials)

Ticker: MTAL
Share price, USD:  (0.0%)12.21
year average price 11.49  


year start price 11.48 2025-02-14

min close price 7.85 2025-04-08

max close price 12.41 2025-06-06

current price 12.21 2026-02-13
Common stocks: 33 143 501

Dividend Yield:  0.0%
EV / Sales: 200.0x
Margin (EBITDA LTM / Revenue):

Target EV / EBITDA (hist percentile): 0.0x
EV / LTM EBITDA mutiple calculation
Market Cap ($m): 405
Net Debt ($m): -1
EV (Enterprise Value): 404
EBITDA LTM (млн $): -14
Price to Book: 0.8x

Revenue and EBITDA

Quarterly values ($m)

Change (y/y)

Cash Flow

FCF ($m)

Net Debt / Cash and Equivalents ($m)

Share price and dividends (Download history)

Share price

Payment USD per share

Multiple and potential

EV / EBITDA

Potential dynamics

News


2025-07-23seekingalpha.com

MAC Copper Limited (MTAL) Q2 2025 Earnings Call Transcript

2025-04-30seekingalpha.com

MAC Copper Limited (MTAL) Q1 2025 Earnings Call Transcript

2024-10-22seekingalpha.com

Metals Acquisitions Limited (MTAL) Q3 2024 Earnings Call Transcript

2024-10-21businesswire.com

Metals Acquisition Limited Reports Drill Results Including 19.8m @ 10.9% Cu, 27.3m @ 8.7% Cu, 3.8m @ 17.1% Cu and 23.6m @ 5.2% Cu

2024-10-21businesswire.com

Metals Acquisition Limited Announces September 2024 Quarterly Report

2024-10-09businesswire.com

Metals Acquisition Limited Raises ~A$150 Million (~US$103 Million) Through Successful Placement

2024-08-29seekingalpha.com

Metals Acquisitions Limited (MTAL) Half Year 2024 Earnings Call Transcript

2024-06-10businesswire.com

Metals Acquisition Limited Completes Redemption of Public and Private Placement Warrants and Russell 3000® Indices Inclusion

2024-04-30Seeking Alpha

Metals Acquisition Limited (MTAL) Q1 2024 Earnings Call Transcript

2024-04-22Business Wire

Metals Acquisition Limited Provides Notice of Release of Updated Resource and Reserve Statement and Production Guidance Conference Call Details
More information for subscribed users:
detailed calculation of
Fundamental value created in LTM

Financial reporting

Income Statement

Property 2025 q2 2025 q1 2024 q4 2023 q4 2023 q3 2023 q2 2023 q1 2022 q4 2022 q3 2021 q4
date 2025-06-30 2025-03-31 2024-12-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2021-12-31
symbol MTAL MTAL MTAL MTAL MTAL MTAL MTAL MTAL MTAL MTAL
reportedCurrency USD USD USD USD USD USD USD USD USD USD
cik 2M 2M 2M 2M 2M 2M 2M 2M 2M 2M
fillingDate 2025-08-25 2025-05-27 2023-09-30 2023-06-30 2023-05-02 2022-11-14
acceptedDate 2025-08-25 06:42:56 2025-05-27 06:02:34 2025-03-28 06:44:27 2024-03-28 16:15:04 2023-09-29 20:00:00 2023-06-29 20:00:00 2023-05-02 16:15:43 2023-03-24 16:51:33 2022-11-14 16:22:27 2022-03-31 13:14:52
calendarYear 2025 2025 2023 2023 2023 2022
period Q2 Q1 FY FY Q3 Q2 Q1 FY Q3 FY
revenue 82M 82M 341M 159M 70M 19M 0 0 0 0
costOfRevenue 51M 51M 223M 141M 60M 20M 1M 0 0 0
grossProfit 31M 31M 117M 18M 10M -2M -1M -2M 0 0
grossProfitRatio 0.378 0.378 0.139 -0.093 0 0
researchAndDevelopmentExpenses 0 0 0 0 0 0 0 0 0 0
generalAndAdministrativeExpenses 9M 9M 19M 18M 8M 3M 0 224 250 0 0
sellingAndMarketingExpenses 5M 5M 19M 11M 5M 1M 0 0 0 0
sellingGeneralAndAdministrativeExpenses 14M 14M 38M 30M 13M 17M 1M 224 250 0 1M
otherExpenses 2M 2M 3M 63M 0 0 1M 2M 0 0
operatingExpenses 16M 16M 40M 93M 58M 17M 1M 2M 0 1M
costAndExpenses 67M 67M 264M 234M 118M 37M 1M 2M 0 1M
interestIncome 0 0 0 0 15M 3M 3M 4M 0 9383
interestExpense 16M 16M 60M 41M 0 10M 40 842 9M 0 0
depreciationAndAmortization 19M 19M 78M 47M 21M 3M 6M 0 8000 1M
ebitda 35M 35M 59M 31M 16M -15M 2M -5M 2M 11M
ebitdaratio 0.43 0.43 0.23 -0.813 0 0
operatingIncome 15M 15M 77M -75M -5M -18M -5M -10M -2M -1M
operatingIncomeRatio 0.183 0.183 -0.066 -0.985 0 0
totalOtherIncomeExpensesNet -55M -55M -156M -85M -58M -10M -640 262 -23M 4M 12M
incomeBeforeTax -40M -40M -79M -160M -63M -29M -5M -25M 2M 11M
incomeBeforeTaxRatio -0.485 -0.485 -0.896 -1.534 0 0
incomeTaxExpense 1M 1M 3M -15M 7M -1M 599 420 0 0 0
netIncome -38M -38M -82M -145M -56M -27M -6M -13M 2M 11M
netIncomeRatio -0.47 -0.47 -0.8 -1.455 0 0
eps -0.46 -0.46 -1.14 -4.83 -1.13 -0.54 -0.18 -0.75 0.075 0.33
epsdiluted -0.46 -0.46 -1.13 -0.54 -0.18 0.075
weightedAverageShsOut 82M 82M 72M 30M 50M 50M 33M 33M 27M 33M
weightedAverageShsOutDil 82M 82M 72M 30M 50M 50M 33M 33M 27M 33M
link Link Link Link Link
finalLink Link Link Link Link
filingDate 2025-03-28 2024-03-28 2023-03-24 2022-03-31
fiscalYear 2024 2023 2022 2021
netInterestIncome -60M -41M -5M 9383
ebit -19M -16M -5M 11M
nonOperatingIncomeExcludingInterest 2M -59M -8M -12M
netIncomeFromContinuingOperations -82M -145M -25M 11M
netIncomeFromDiscontinuedOperations 0 0 0 0
otherAdjustmentsToNetIncome 0 0 0 0
netIncomeDeductions 0 0 12M 0
bottomLineNetIncome -82M -145M -25M 11M
epsDiluted -1.14 -4.83 -0.75 0.33

Balance Sheet Statement

Property 2025 q2 2025 q1 2024 q4 2024 q2 2023 q4 2023 q3 2023 q2 2023 q1 2022 q4 2022 q3 2021 q4
date 2025-06-30 2025-03-31 2024-12-31 2024-06-30 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2021-12-31
symbol MTAL MTAL MTAL MTAL MTAL MTAL MTAL MTAL MTAL MTAL MTAL
reportedCurrency USD USD USD USD USD USD USD USD USD USD USD
cik 2M 2M 2M 2M 2M 2M 2M 2M 2M 2M 2M
fillingDate 2025-08-25 2025-05-27 2024-08-28 2023-09-30 2023-06-30 2023-05-02 2022-11-14
acceptedDate 2025-08-25 06:42:56 2025-05-27 06:02:34 2025-03-28 06:44:27 2024-08-28 16:01:29 2024-03-28 16:15:04 2023-09-29 20:00:00 2023-06-29 20:00:00 2023-05-02 16:15:43 2023-03-24 16:51:33 2022-11-14 16:22:27 2022-03-31 13:14:52
calendarYear 2025 2025 2024 2023 2023 2023 2022
period Q2 Q1 FY Q2 FY Q3 Q2 Q1 FY Q3 FY
cashAndCashEquivalents 102M 102M 172M 89M 32M 32M 44M 35 075 42 000 244 247 954 974
shortTermInvestments 6M 6M 0 0 0 0 0 0 0 0 0
cashAndShortTermInvestments 108M 108M 172M 89M 32M 32M 44M 35 075 42 000 244 247 954 974
netReceivables 15M 15M 6M 9M 33M 31M 21M 65 061 53 000 0 0
inventory 35M 35M 28M 23M 22M 22M 22M 2M 0 0 0
otherCurrentAssets 362 000 362 000 892 000 926 000 2M 4M 2M 257 581 -275 307 296 0
totalCurrentAssets 157M 157M 208M 121M 89M 89M 89M 2M 296 000 551 543 1M
propertyPlantEquipmentNet 1 192M 1 192M 1 195M 1 206M 1 213M 1 213M 1 253M 0 0 0 0
goodwill 0 0 0 0 0 0 0 0 0 0 0
intangibleAssets 0 0 0 0 0 0 0 0 0 0 0
goodwillAndIntangibleAssets 0 0 0 0 0 0 0 0 0 0 0
longTermInvestments 0 0 4M 1M 4M 0 9M 272M 269M 267M 265M
taxAssets 0 0 0 0 0 0 0 0 0 0 0
otherNonCurrentAssets 185 000 185 000 222 000 435 000 367 000 4M 368 999 0 0 425 858 186 988
totalNonCurrentAssets 1 192M 1 192M 1 200M 1 208M 1 217M 1 217M 1 262M 272M 269M 267M 265M
otherAssets 0 0 0 0 0 0 1 0 0 0 0
totalAssets 1 350M 1 350M 1 408M 1 329M 1 306M 1 306M 1 351M 274M 270M 268M 267M
accountPayables 80M 80M 14M 34M 29M 14M 29M 2M 927 000 671 676 604 000
shortTermDebt 27M 48M 58M 22M 16M 84M 48M 1M 786 000 0 0
taxPayables 12M 0 7M 4M 1M 0 0 0 7M 0 0
deferredRevenue 0 0 0 0 -193 000 0 0 0 0 0 0
otherCurrentLiabilities 152M 142M 59M 82M 179M 193M 149M 20M 17M 65 427 474
totalCurrentLiabilities 270M 270M 186M 143M 291M 291M 226M 23M 18M 737 103 604 474
longTermDebt 327M 327M 345M 370M 380M 390M 383M 0 0 0 0
deferredRevenueNonCurrent 0 0 0 109M 0 0 11M 0 0 0 0
deferredTaxLiabilitiesNonCurrent 112M 0 0 128M 121M 0 141M 0 0 0 0
otherNonCurrentLiabilities 161M 273M 304M 141M 236M 357M 228M 11M 272M 18M 18M
totalNonCurrentLiabilities 600M 600M 654M 749M 747M 747M 763M 11M 272M 18M 18M
otherLiabilities 0 0 0 0 0 0 0 0 0 0 0
capitalLeaseObligations 7M 8M 11M 13M 16M 16M 11M 0 0 0 0
totalLiabilities 870M 870M 841M 892M 1 038M 1 038M 990M 34M 26M 19M 18M
preferredStock 0 0 0 0 0 0 0 0 0 0 0
commonStock 8000 8000 8000 7000 5000 5000 413M 272M 269M 0 265M
retainedEarnings -324M -324M -236M -268M -165M -165M -53M -32M -24M -18M -17M
accumulatedOtherComprehensiveIncomeLoss 1M 1M 1M 1M 1M 1M 0 0 945 000 0 0
othertotalStockholdersEquity 802M 802M 703M 432M 1M 0 663
totalStockholdersEquity 480M 480M 567M 437M 268M 268M 361M 240M 245M -18M 248M
totalEquity 480M 480M 567M 437M 268M 268M 361M 240M 245M -18M 248M
totalLiabilitiesAndStockholdersEquity 1 350M 1 350M 1 329M 1 306M 1 351M 274M 977 401
minorityInterest 0 0 0 0 0 0 0 0 0 0 0
totalLiabilitiesAndTotalEquity 1 350M 1 350M 1 408M 1 329M 1 306M 1 306M 1 351M 274M 270M 977 401 267M
totalInvestments 6M 6M 4M 1M 4M 0 9M 272M 269M 0 265M
totalDebt 354M 375M 414M 392M 411M 474M 442M 1M 786 096 0 0
netDebt 252M 273M 242M 304M 442M 442M 398M 1M 743 782 -244 247 -954 974
link Link Link Link Link Link
finalLink Link Link Link Link Link
filingDate 2025-03-28 2024-03-28 2023-03-24 2022-03-31
fiscalYear 2024 2023 2022 2021
accountsReceivables 6M 33M 0 0
otherReceivables 0 0 53 000 0
prepaids 757 000 0 201 275 340 271
totalPayables 14M 34M 927 000 604 000
otherPayables 0 5M 0 0
accruedExpenses 51M 57M 0 0
capitalLeaseObligationsCurrent 5M 6M 0 0
capitalLeaseObligationsNonCurrent 6M 10M 0 0
treasuryStock 0 0 0 0
additionalPaidInCapital 801M 432M 24 000 0
otherTotalStockholdersEquity 0 0 0 0

Cash Flow Statement

Property 2025 q2 2025 q1 2024 q4 2023 q4 2023 q3 2023 q2 2023 q1 2022 q4 2022 q3 2021 q4
date 2025-06-30 2025-03-31 2024-12-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2021-12-31
symbol MTAL MTAL MTAL MTAL MTAL MTAL MTAL MTAL MTAL MTAL
reportedCurrency USD USD USD USD USD USD USD USD USD USD
cik 2M 2M 2M 2M 2M 2M 2M 2M 2M 2M
fillingDate 2025-08-25 2025-05-27 2023-09-30 2023-06-30 2023-05-02 2022-11-14
acceptedDate 2025-08-25 06:42:56 2025-05-27 06:02:34 2025-03-28 06:44:27 2024-03-28 16:15:04 2023-09-29 20:00:00 2023-06-29 20:00:00 2023-05-02 16:15:43 2023-03-24 16:51:33 2022-11-14 16:22:27 2022-03-31 13:14:52
calendarYear 2025 2025 2023 2023 2023 2022
period Q2 Q1 FY FY Q3 Q2 Q1 FY Q3 FY
netIncome -38M -38M -79M -145M -56M -27M -5M -5M 62 234 11M
depreciationAndAmortization 19M 19M 78M 47M 22M 3M 0 8000 8000 0
deferredIncomeTax 0 0 0 -3M 0 0 0 0 0 0
stockBasedCompensation 0 0 4M 0 2M 0 0 224 250 0 0
changeInWorkingCapital 4M 4M 10M 21M 4M 8M 4M 7M -2M 77 215
accountsReceivables -4M -4M 25M -32M -6M -19M -11 861 -53 200 0 0
inventory -3M -3M -7M 11M 390 000 10M 11 861 0 0 0
accountsPayables 0 0 0 -2M 0 -4M 538 242 324 000 158 173 0
otherWorkingCapital 11M 11M -8M 44M 10M 20M 3M 7M 0 77 215
otherNonCashItems 48M 48M 103M 68M 25M 13M 639 697 -5M 0 -12M
netCashProvidedByOperatingActivities 33M 33M 117M -12M -4M -3M -1M -3M -2M -1M
investmentsInPropertyPlantAndEquipment -18M -18M -60M -25M -11M -2M 0 0 0 0
acquisitionsNet -1M -1M -75M -771M 0 -754M 0 0 0 0
purchasesOfInvestments 0 0 0 0 0 0 0 0 0 -265M
salesMaturitiesOfInvestments 0 0 0 0 0 0 0 0 0 0
otherInvestingActivites 507 500 507 500 0 0 0 0
netCashUsedForInvestingActivites -19M -19M -11M -756M 0 0
debtRepayment 0 0 0 -490M -1M 0
commonStockIssued 0 0 0 313M 0 0
commonStockRepurchased 0 0 0 0 0 0 0 0 0 0
dividendsPaid 0 0 0 0 0 0
otherFinancingActivites -49M -49M 9M 803M 1M 1M
netCashUsedProvidedByFinancingActivities -49M -49M 9M 803M 1M 1M
effectOfForexChangesOnCash 207 500 207 500 -7M 0 208 500 -417 000 0 0 0 0
netChangeInCash 0 0 140M 32M -6M 44M -7239 -912 660 -448 333 954 974
cashAtEndOfPeriod 0 0 172M 32M 38M 44M 35 075 42 314 244 247 954 974
cashAtBeginningOfPeriod 0 0 32M 42 000 44M 35 075 42 314 954 974 692 580 0
operatingCashFlow 33M 33M 117M -12M -4M -3M -1M -3M -2M -1M
capitalExpenditure -18M -18M -60M -25M -11M -2M 0 0 0 3
freeCashFlow 15M 15M 56M -37M -15M -5M -1M -3M -2M -1M
link Link Link Link Link
finalLink Link Link Link Link
filingDate 2025-03-28 2024-03-28 2023-03-24 2022-03-31
fiscalYear 2024 2023 2022 2021
otherInvestingActivities -30M 17M 0 0
netCashProvidedByInvestingActivities -165M -779M 0 -265M
netDebtIssuance -83M 491M 2M 0
longTermNetDebtIssuance -83M 490M 1M 0
shortTermNetDebtIssuance 0 1M 786 000 0
netStockIssuance 303M 332M 0 267M
netCommonStockIssuance 303M 332M 0 267M
commonStockIssuance 303M 332M 0 267M
netPreferredStockIssuance 0 0 0 0
netDividendsPaid 0 0 0 0
commonDividendsPaid 0 0 0 0
preferredDividendsPaid 0 0 0 0
otherFinancingActivities -24M 0 96 0
netCashProvidedByFinancingActivities 195M 823M 2M 267M
incomeTaxesPaid 0 0 0 0
interestPaid 47M 0 0 0

Earning call transcript

2025 q2
2025-07-23 ET (fiscal 2025 q2)
2025 q1
2025-04-30 ET (fiscal 2025 q1)
2024 q4
2025-01-28 ET (fiscal 2024 q4)
2024 q3
2024-10-22 ET (fiscal 2024 q3)
2024 q2
2024-07-23 ET (fiscal 2024 q2)
2024 q1
2024-04-30 ET (fiscal 2024 q1)
2023 q4
2024-04-03 ET (fiscal 2023 q4)

SEC forms

Show financial reports only

SEC form 6
2023-06-12 17:21 ET
Metals Acquisition Corp published news for 2023 q1
SEC form 10
2023-05-02 00:00 ET
Metals Acquisition Corp reported for 2023 q1
SEC form 6
2023-03-31 16:30 ET
Metals Acquisition Corp published news for 2022 q4
SEC form 10
2023-03-24 16:51 ET
Metals Acquisition Corp reported for 2022 q4
SEC form 10
2023-03-24 00:00 ET
Metals Acquisition Corp reported for 2022 q4
SEC form 6
2023-03-22 16:47 ET
Metals Acquisition Corp published news for 2022 q4
SEC form 6
2023-03-15 06:03 ET
Metals Acquisition Corp published news for 2022 q4
SEC form 6
2023-03-02 06:35 ET
Metals Acquisition Corp published news for 2022 q4
SEC form 6
2023-02-21 17:10 ET
Metals Acquisition Corp published news for 2022 q4
SEC form 6
2023-02-17 16:10 ET
Metals Acquisition Corp published news for 2022 q4
SEC form 6
2023-01-11 17:27 ET
Metals Acquisition Corp published news for 2022 q4
SEC form 6
2022-12-22 17:06 ET
Metals Acquisition Corp published news for 2022 q3
SEC form 6
2022-11-30 07:15 ET
Metals Acquisition Corp published news for 2022 q3
SEC form 6
2022-11-28 17:09 ET
Metals Acquisition Corp published news for 2022 q3
SEC form 6
2022-11-23 16:33 ET
Metals Acquisition Corp published news for 2022 q3
SEC form 6
2022-11-22 21:27 ET
Metals Acquisition Corp published news for 2022 q3
SEC form 10
2022-11-14 16:22 ET
Metals Acquisition Corp reported for 2022 q3
SEC form 10
2022-11-14 00:00 ET
Metals Acquisition Corp reported for 2022 q3
SEC form 6
2022-10-26 08:00 ET
Metals Acquisition Corp published news for 2022 q3
SEC form 6
2022-09-22 07:12 ET
Metals Acquisition Corp published news for 2022 q2
SEC form 6
2022-09-06 07:12 ET
Metals Acquisition Corp published news for 2022 q2
SEC form 10
2022-08-22 17:06 ET
Metals Acquisition Corp reported for 2022 q2
SEC form 10
2022-08-22 00:00 ET
Metals Acquisition Corp reported for 2022 q2
SEC form 6
2022-08-16 06:01 ET
Metals Acquisition Corp published news for 2022 q2
SEC form 6
2022-06-01 16:16 ET
Metals Acquisition Corp published news for 2022 q1
SEC form 6
2022-05-24 17:20 ET
Metals Acquisition Corp published news for 2022 q1
SEC form 10
2022-05-23 16:46 ET
Metals Acquisition Corp reported for 2022 q1
SEC form 10
2022-05-23 00:00 ET
Metals Acquisition Corp reported for 2022 q1
SEC form 6
2022-05-17 16:05 ET
Metals Acquisition Corp published news for 2022 q1
SEC form 6
2022-04-18 16:15 ET
Metals Acquisition Corp published news for 2022 q1
SEC form 10
2022-03-31 13:14 ET
Metals Acquisition Corp published news for 2021 q4
SEC form 10
2022-03-31 00:00 ET
Metals Acquisition Corp published news for 2021 q4
SEC form 6
2022-03-17 06:43 ET
Metals Acquisition Corp published news for 2021 q4
SEC form 6
2021-12-08 17:17 ET
Metals Acquisition Corp published news for 2021 q3
SEC form 6
2021-11-15 15:57 ET
Metals Acquisition Corp published news for 2021 q3
SEC form 10
2021-11-15 15:55 ET
Metals Acquisition Corp published news for 2021 q3
SEC form 10
2021-11-15 00:00 ET
Metals Acquisition Corp published news for 2021 q3
SEC form 6
2021-09-17 16:24 ET
Metals Acquisition Corp published news for 2021 q2
SEC form 10
2021-09-10 16:13 ET
Metals Acquisition Corp published news for 2021 q2
SEC form 10
2021-09-10 16:11 ET
Metals Acquisition Corp published news for 2021 q1
SEC form 6
2021-09-10 16:09 ET
Metals Acquisition Corp published news for 2021 q2
SEC form 10
2021-09-10 00:00 ET
Metals Acquisition Corp published news for 2021 q1
SEC form 10
2021-09-10 00:00 ET
Metals Acquisition Corp published news for 2021 q2
SEC form 6
2021-08-06 21:28 ET
Metals Acquisition Corp published news for 2021 q2
SEC form 6
2021-08-03 16:15 ET
Metals Acquisition Corp published news for 2021 q2