|
DCF -Bewertung der Southern Copper Corporation (SCCO)
US | Basic Materials | Copper | NYSE
|
- ✓ 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
Southern Copper Corporation (SCCO) Bundle
Entdecken Sie das wahre Potenzial der Southern Copper Corporation (SCCO) mit unserem professionellen DCF-Taschenrechner! Passen Sie die wichtigsten Annahmen an, erkunden Sie verschiedene Szenarien und bewerten Sie, wie unterschiedliche Änderungen die Bewertung der Southern Copper Corporation (SCCO) beeinflussen - alles innerhalb einer einzelnen Excel -Vorlage.
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 | 7,285.6 | 7,984.9 | 10,934.1 | 10,047.9 | 9,895.8 | 10,809.0 | 11,806.6 | 12,896.2 | 14,086.3 | 15,386.3 |
| Revenue Growth, % | 0 | 9.6 | 36.93 | -8.1 | -1.51 | 9.23 | 9.23 | 9.23 | 9.23 | 9.23 |
| EBITDA | 3,531.6 | 3,888.0 | 6,859.9 | 5,232.1 | 5,116.1 | 5,700.2 | 6,226.2 | 6,800.8 | 7,428.4 | 8,114.0 |
| EBITDA, % | 48.47 | 48.69 | 62.74 | 52.07 | 51.7 | 52.74 | 52.74 | 52.74 | 52.74 | 52.74 |
| Depreciation | 764.4 | 775.6 | 806.0 | 796.3 | 833.6 | 949.6 | 1,037.2 | 1,132.9 | 1,237.5 | 1,351.7 |
| Depreciation, % | 10.49 | 9.71 | 7.37 | 7.93 | 8.42 | 8.79 | 8.79 | 8.79 | 8.79 | 8.79 |
| EBIT | 2,767.2 | 3,112.4 | 6,053.9 | 4,435.8 | 4,282.5 | 4,750.6 | 5,189.0 | 5,667.9 | 6,190.9 | 6,762.3 |
| EBIT, % | 37.98 | 38.98 | 55.37 | 44.15 | 43.28 | 43.95 | 43.95 | 43.95 | 43.95 | 43.95 |
| Total Cash | 2,005.8 | 2,594.4 | 3,488.9 | 2,278.0 | 1,750.8 | 2,860.0 | 3,123.9 | 3,412.2 | 3,727.1 | 4,071.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 911.8 | 1,136.6 | 1,446.6 | 1,473.8 | 1,228.3 | 1,449.7 | 1,583.5 | 1,729.6 | 1,889.2 | 2,063.6 |
| Account Receivables, % | 12.52 | 14.23 | 13.23 | 14.67 | 12.41 | 13.41 | 13.41 | 13.41 | 13.41 | 13.41 |
| Inventories | 1,068.5 | 950.2 | 972.9 | 1,013.9 | 1,016.9 | 1,206.9 | 1,318.3 | 1,440.0 | 1,572.9 | 1,718.0 |
| Inventories, % | 14.67 | 11.9 | 8.9 | 10.09 | 10.28 | 11.17 | 11.17 | 11.17 | 11.17 | 11.17 |
| Accounts Payable | 598.3 | 594.6 | 591.9 | 657.6 | 652.6 | 739.6 | 807.8 | 882.4 | 963.8 | 1,052.8 |
| Accounts Payable, % | 8.21 | 7.45 | 5.41 | 6.54 | 6.59 | 6.84 | 6.84 | 6.84 | 6.84 | 6.84 |
| Capital Expenditure | -707.5 | -592.2 | -892.3 | -948.5 | -1,008.6 | -971.1 | -1,060.7 | -1,158.6 | -1,265.5 | -1,382.3 |
| Capital Expenditure, % | -9.71 | -7.42 | -8.16 | -9.44 | -10.19 | -8.98 | -8.98 | -8.98 | -8.98 | -8.98 |
| Tax Rate, % | 38.69 | 38.69 | 38.69 | 38.69 | 38.69 | 38.69 | 38.69 | 38.69 | 38.69 | 38.69 |
| EBITAT | 1,694.4 | 1,780.1 | 3,610.0 | 2,744.9 | 2,625.5 | 2,862.2 | 3,126.3 | 3,414.8 | 3,730.0 | 4,074.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 369.3 | 1,853.3 | 3,188.3 | 2,590.2 | 2,688.0 | 2,516.2 | 2,925.9 | 3,195.9 | 3,490.9 | 3,813.0 |
| WACC, % | 9.43 | 9.41 | 9.42 | 9.43 | 9.43 | 9.42 | 9.42 | 9.42 | 9.42 | 9.42 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 12,048.6 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 3,946 | |||||||||
| Terminal Value | 66,646 | |||||||||
| Present Terminal Value | 42,487 | |||||||||
| Enterprise Value | 54,536 | |||||||||
| Net Debt | 5,879 | |||||||||
| Equity Value | 48,657 | |||||||||
| Diluted Shares Outstanding, MM | 786 | |||||||||
| Equity Value Per Share | 61.94 |
What You Will Get
- Real SCCO Financial Data: Pre-filled with Southern Copper Corporation’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See Southern Copper Corporation’s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- 🔍 Real-Life SCCO Financials: Pre-filled historical and projected data for Southern Copper Corporation (SCCO).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Southern Copper's intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Southern Copper's valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the prebuilt Excel template featuring Southern Copper Corporation’s (SCCO) data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly observe recalculated results, including Southern Copper Corporation’s intrinsic value.
- Step 5: Make well-informed investment decisions or create reports based on the outputs.
Why Choose This Calculator for Southern Copper Corporation (SCCO)?
- Accuracy: Utilizes real Southern Copper Corporation financials for precise data.
- Flexibility: Allows users to easily test and adjust inputs as needed.
- Time-Saving: Eliminates the need to create a DCF model from the ground up.
- Professional-Grade: Crafted with the expertise and precision expected at the CFO level.
- User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling knowledge.
Who Should Use This Product?
- Investors: Accurately assess Southern Copper Corporation’s (SCCO) fair value prior to making investment choices.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis related to Southern Copper Corporation (SCCO).
- Consultants: Efficiently customize the template for valuation reports tailored to clients in the mining sector.
- Entrepreneurs: Acquire knowledge about financial modeling practices employed by leading mining firms.
- Educators: Implement it as a teaching resource to illustrate valuation techniques in the mining industry.
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for Southern Copper Corporation (SCCO).
- Real-World Data: Southern Copper’s historical and projected financials preloaded for in-depth analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore different scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results.
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.