|
SSR Mining Inc. (SSRM) DCF Valuation
US | Basic Materials | Gold | NASDAQ
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
SSR Mining Inc. (SSRM) Bundle
Evaluate SSR Mining Inc.'s financial outlook like an expert! This SSRM DCF Calculator provides you with pre-filled financial data and the complete flexibility to modify revenue growth, WACC, margins, and other essential assumptions to align with your projections.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 606.9 | 853.1 | 1,474.2 | 1,148.0 | 1,426.9 | 1,479.3 | 1,533.6 | 1,589.8 | 1,648.1 | 1,708.6 |
| Revenue Growth, % | 0 | 40.58 | 72.81 | -22.12 | 24.29 | 3.67 | 3.67 | 3.67 | 3.67 | 3.67 |
| EBITDA | 229.6 | 342.1 | 776.7 | 371.0 | 30.6 | 488.4 | 506.3 | 524.9 | 544.1 | 564.1 |
| EBITDA, % | 37.83 | 40.1 | 52.69 | 32.31 | 2.14 | 33.01 | 33.01 | 33.01 | 33.01 | 33.01 |
| Depreciation | 112.9 | 119.0 | 230.7 | 180.1 | 214.0 | 233.4 | 242.0 | 250.9 | 260.1 | 269.6 |
| Depreciation, % | 18.61 | 13.95 | 15.65 | 15.68 | 15 | 15.78 | 15.78 | 15.78 | 15.78 | 15.78 |
| EBIT | 116.6 | 223.0 | 546.0 | 190.9 | -183.4 | 255.0 | 264.3 | 274.0 | 284.1 | 294.5 |
| EBIT, % | 19.22 | 26.15 | 37.04 | 16.63 | -12.85 | 17.24 | 17.24 | 17.24 | 17.24 | 17.24 |
| Total Cash | 570.1 | 887.4 | 1,058.0 | 695.7 | 513.3 | 1,071.9 | 1,111.2 | 1,151.9 | 1,194.2 | 1,238.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 54.2 | 83.2 | 86.1 | 62.6 | 142.2 | 118.2 | 122.5 | 127.0 | 131.6 | 136.5 |
| Account Receivables, % | 8.93 | 9.75 | 5.84 | 5.45 | 9.96 | 7.99 | 7.99 | 7.99 | 7.99 | 7.99 |
| Inventories | 237.6 | 437.4 | 389.4 | 501.6 | 515.1 | 581.7 | 603.1 | 625.2 | 648.1 | 671.9 |
| Inventories, % | 39.15 | 51.27 | 26.42 | 43.69 | 36.1 | 39.33 | 39.33 | 39.33 | 39.33 | 39.33 |
| Accounts Payable | 33.6 | 42.9 | 34.8 | 78.9 | 37.1 | 66.3 | 68.7 | 71.2 | 73.8 | 76.6 |
| Accounts Payable, % | 5.53 | 5.03 | 2.36 | 6.88 | 2.6 | 4.48 | 4.48 | 4.48 | 4.48 | 4.48 |
| Capital Expenditure | -135.8 | -169.3 | -164.8 | -137.5 | -223.4 | -239.8 | -248.6 | -257.7 | -267.1 | -276.9 |
| Capital Expenditure, % | -22.37 | -19.85 | -11.18 | -11.98 | -15.66 | -16.21 | -16.21 | -16.21 | -16.21 | -16.21 |
| Tax Rate, % | 51.58 | 51.58 | 51.58 | 51.58 | 51.58 | 51.58 | 51.58 | 51.58 | 51.58 | 51.58 |
| EBITAT | 77.6 | 186.4 | 484.5 | 153.9 | -88.8 | 187.6 | 194.5 | 201.6 | 209.0 | 216.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -203.4 | -83.4 | 587.4 | 151.9 | -233.2 | 167.9 | 164.7 | 170.7 | 177.0 | 183.5 |
| WACC, % | 7.82 | 7.96 | 8 | 7.93 | 7.67 | 7.88 | 7.88 | 7.88 | 7.88 | 7.88 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 689.4 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 190 | |||||||||
| Terminal Value | 4,340 | |||||||||
| Present Terminal Value | 2,971 | |||||||||
| Enterprise Value | 3,660 | |||||||||
| Net Debt | -172 | |||||||||
| Equity Value | 3,832 | |||||||||
| Diluted Shares Outstanding, MM | 205 | |||||||||
| Equity Value Per Share | 18.72 |
What You Will Get
- Real SSR Mining Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures.
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on SSR Mining’s fair value.
- Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections.
- Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility.
Key Features
- Customizable Mining Metrics: Adjust key inputs such as gold production, cash costs, and capital investments.
- Instant DCF Valuation: Quickly computes intrinsic value, NPV, and other financial metrics.
- Industry-Leading Precision: Incorporates SSR Mining Inc.'s (SSRM) real-world data for accurate valuation results.
- Effortless Scenario Analysis: Evaluate various mining scenarios and easily compare different outcomes.
- Efficiency Booster: Avoid the hassle of constructing complex valuation models from the ground up.
How It Works
- Download the Template: Gain immediate access to the Excel-based SSR Mining Inc. (SSRM) DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other key variables.
- Instant Calculations: The model automatically recalculates the intrinsic value of SSR Mining Inc. (SSRM).
- Test Scenarios: Experiment with different assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the outcomes to inform your investment or financial analysis decisions.
Why Choose SSR Mining Inc. (SSRM)?
- Save Time: Utilize our streamlined processes without the hassle of extensive research.
- Enhance Accuracy: Depend on our comprehensive data and methodologies to minimize valuation discrepancies.
- Fully Customizable: Adjust our models to align with your specific mining projects and forecasts.
- Easy to Understand: Intuitive graphs and outputs facilitate straightforward analysis of results.
- Endorsed by Professionals: Crafted for industry experts who prioritize accuracy and efficiency.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and precise valuation models for analyzing SSR Mining Inc. (SSRM) investments.
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within mining operations.
- Consultants and Advisors: Deliver accurate valuation assessments for clients interested in SSR Mining Inc. (SSRM).
- Students and Educators: Utilize real-world data to learn and teach financial modeling in the mining sector.
- Mining Industry Enthusiasts: Gain insights into how mining companies like SSR Mining Inc. (SSRM) are valued in the market.
What the Template Contains
- Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for SSR Mining Inc. (SSRM).
- Real-World Data: SSR Mining's historical and projected financials preloaded for analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to test various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for in-depth insights.
- Key Ratios: Built-in analysis for profitability, efficiency, and leverage specific to SSR Mining Inc. (SSRM).
- Dashboard with Visual Outputs: Charts and tables for clear, actionable results relevant to SSR Mining Inc. (SSRM).
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.