|
McEwen Mining Inc. (MUX) DCF -Bewertung |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
McEwen Mining Inc. (MUX) Bundle
Vereinfachen Sie die Bewertung der McEwen Mining Inc. (MUX) mit diesem anpassbaren DCF -Taschenrechner! Mit Real McEwen Mining Inc. (MUX) Finanzdaten und einstellbaren Prognoseeingaben können Sie Szenarien testen und McEwen Mining Inc. (MUX) in Minuten aufdecken.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 104.8 | 136.5 | 110.4 | 166.2 | 174.5 | 203.6 | 237.5 | 277.1 | 323.3 | 377.2 |
| Revenue Growth, % | 0.00 | 30.30 | -19.13 | 50.55 | 4.96 | 16.67 | 16.67 | 16.67 | 16.67 | 16.67 |
| EBITDA | -121.2 | -30.4 | -48.7 | -71.4 | 18.2 | -81.0 | -94.5 | -110.2 | -128.6 | -150.0 |
| EBITDA, % | -115.64 | -22.27 | -44.12 | -42.96 | 10.46 | -39.78 | -39.78 | -39.78 | -39.78 | -39.78 |
| Depreciation | 25.1 | 27.6 | 23.8 | 30.4 | 30.9 | 41.4 | 48.3 | 56.3 | 65.7 | 76.7 |
| Depreciation, % | 23.96 | 20.20 | 21.54 | 18.26 | 17.69 | 20.33 | 20.33 | 20.33 | 20.33 | 20.33 |
| EBIT | -146.3 | -58.0 | -72.5 | -101.8 | -12.6 | -122.4 | -142.8 | -166.6 | -194.3 | -226.7 |
| EBIT, % | -139.60 | -42.48 | -65.66 | -61.22 | -7.23 | -60.11 | -60.11 | -60.11 | -60.11 | -60.11 |
| Total Cash | 20.8 | 56.1 | 40.9 | 24.8 | 15.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1.8 | 3.7 | 2.9 | 2.4 | .0 | 3.4 | 4.0 | 4.7 | 5.5 | 6.4 |
| Account Receivables, % | 1.73 | 2.72 | 2.60 | 1.43 | 0.00 | 1.69 | 1.69 | 1.69 | 1.69 | 1.69 |
| Inventories | 27.0 | 15.8 | 31.7 | 19.9 | 18.1 | 36.0 | 42.0 | 49.0 | 57.2 | 66.7 |
| Inventories, % | 25.73 | 11.57 | 28.74 | 12.00 | 10.38 | 17.68 | 17.68 | 17.68 | 17.68 | 17.68 |
| Accounts Payable | 36.1 | 39.5 | 34.7 | 22.7 | 28.4 | 50.8 | 59.2 | 69.1 | 80.6 | 94.1 |
| Accounts Payable, % | 34.41 | 28.91 | 31.47 | 13.63 | 16.30 | 24.94 | 24.94 | 24.94 | 24.94 | 24.94 |
| Capital Expenditure | -13.4 | -34.9 | -24.2 | -26.1 | -43.1 | -41.0 | -47.8 | -55.8 | -65.0 | -75.9 |
| Capital Expenditure, % | -12.76 | -25.55 | -21.91 | -15.70 | -24.70 | -20.12 | -20.12 | -20.12 | -20.12 | -20.12 |
| Tax Rate, % | 0.89 | 11.38 | -7.17 | 17.58 | 6.35 | 5.81 | 5.81 | 5.81 | 5.81 | 5.81 |
| EBITAT | -145.0 | -51.4 | -77.7 | -83.9 | -11.8 | -115.3 | -134.5 | -156.9 | -183.0 | -213.6 |
| Depreciation | 25.1 | 27.6 | 23.8 | 30.4 | 30.9 | 41.4 | 48.3 | 56.3 | 65.7 | 76.7 |
| Changes in Account Receivables | -3.4 | -0.6 | -0.7 | -0.8 | -0.9 | |||||
| Changes in Inventories | -17.9 | -6.0 | -7.0 | -8.2 | -9.5 | |||||
| Changes in Accounts Payable | 22.4 | 8.4 | 9.9 | 11.5 | 13.5 | |||||
| Capital Expenditure | -13.4 | -34.9 | -24.2 | -26.1 | -43.1 | -41.0 | -47.8 | -55.8 | -65.0 | -75.9 |
| UFCF | -125.9 | -46.0 | -98.0 | -79.5 | -14.0 | -113.8 | -132.2 | -154.1 | -179.8 | -209.7 |
| WACC, % | 9.60 | 9.60 | 9.60 | 9.60 | 9.60 | 9.60 | 9.60 | 9.60 | 9.60 | 9.60 |
| PV UFCF | -103.8 | -110.0 | -117.0 | -124.6 | -132.6 | |||||
| SUM PV UFCF | -588.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -213.9 | |||||||||
| Terminal Value | -2,814.4 | |||||||||
| Present Terminal Value | -1,779.6 | |||||||||
| Enterprise Value | -2,367.7 | |||||||||
| Net Debt | -13.0 | |||||||||
| Equity Value | -2,354.7 | |||||||||
| Diluted Shares Outstanding, MM | 52.0 | |||||||||
| Equity Value Per Share | -45.28 |
What You Will Get
- Pre-Filled Financial Model: McEwen Mining Inc.'s actual data enables precise DCF valuation.
- Full Forecast Control: Adjust revenue growth, margins, WACC, and other key drivers specific to (MUX).
- Instant Calculations: Automatic updates ensure you see results as you make changes in real-time.
- Investor-Ready Template: A polished Excel file designed for professional-grade valuation of (MUX).
- Customizable and Reusable: Tailored for flexibility, allowing repeated use for detailed forecasts of (MUX).
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for McEwen Mining Inc. (MUX).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs for accurate financial assessment.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit McEwen Mining's specific context.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for McEwen Mining Inc. (MUX).
- Interactive Dashboard and Charts: Visual representations that highlight key valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the Excel file for McEwen Mining Inc. (MUX).
- Step 2: Examine the pre-filled financial data and forecasts for McEwen Mining Inc. (MUX).
- Step 3: Adjust key inputs such as production estimates, operating costs, and commodity prices (highlighted cells).
- Step 4: Observe the DCF model refresh in real-time as you modify your assumptions.
- Step 5: Evaluate the results and leverage the insights for your investment strategies.
Why Choose This Calculator for McEwen Mining Inc. (MUX)?
- User-Friendly Interface: Tailored for both novice and experienced users.
- Customizable Inputs: Adjust parameters to suit your specific analysis needs.
- Real-Time Feedback: Observe immediate changes to McEwen Mining’s valuation as you tweak inputs.
- Preloaded Data: Comes with McEwen Mining’s latest financial statistics for swift evaluations.
- Relied Upon by Experts: Favored by investors and analysts for making knowledgeable choices.
Who Should Use McEwen Mining Inc. (MUX)?
- Investors: Gain insights into the mining sector with a reliable resource for evaluating potential investments.
- Financial Analysts: Streamline your analysis with comprehensive data and reports tailored for the mining industry.
- Consultants: Easily modify reports and presentations for clients interested in mining and resource investments.
- Mining Enthusiasts: Enhance your knowledge of mining operations and market trends through detailed case studies.
- Educators and Students: Utilize it as an educational resource in courses focused on mining finance and investment strategies.
What the Template Contains
- Historical Data: Includes McEwen Mining Inc.'s (MUX) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate McEwen Mining Inc.'s (MUX) intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of McEwen Mining Inc.'s (MUX) financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
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.