|
Valoración de DCF de Golden Minerals Company (Aumn)
US | Basic Materials | Other Precious Metals | AMEX
|
- ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
- ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
- ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
- ✓ No Se Necesita Experiencia; Fáciles De Seguir
Golden Minerals Company (AUMN) Bundle
¡Optimice su tiempo y mejore la precisión con nuestra calculadora DCF (aumn)! Equipado con datos de la compañía Golden Minerals actualizados y suposiciones personalizables, esta herramienta le permite pronosticar, analizar y evaluar (Aumn) al igual que un inversor experimentado.
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 | 7.7 | 5.6 | 25.6 | 23.3 | 12.0 | 12.5 | 12.9 | 13.4 | 14.0 | 14.5 |
| Revenue Growth, % | 0 | -27.08 | 354.07 | -9.03 | -48.46 | 3.86 | 3.86 | 3.86 | 3.86 | 3.86 |
| EBITDA | -4.0 | -7.7 | -.4 | -9.2 | -8.4 | -6.6 | -6.8 | -7.1 | -7.3 | -7.6 |
| EBITDA, % | -52.07 | -136.51 | -1.51 | -39.32 | -69.91 | -52.56 | -52.56 | -52.56 | -52.56 | -52.56 |
| Depreciation | 1.3 | 1.2 | .9 | .7 | .8 | 1.3 | 1.3 | 1.4 | 1.4 | 1.5 |
| Depreciation, % | 17.15 | 21.48 | 3.41 | 2.8 | 6.89 | 10.35 | 10.35 | 10.35 | 10.35 | 10.35 |
| EBIT | -5.4 | -8.9 | -1.3 | -9.8 | -9.2 | -7.3 | -7.6 | -7.9 | -8.2 | -8.5 |
| EBIT, % | -69.22 | -157.99 | -4.92 | -42.12 | -76.8 | -58.61 | -58.61 | -58.61 | -58.61 | -58.61 |
| Total Cash | 4.6 | 9.8 | 12.3 | 3.8 | 3.8 | 6.4 | 6.6 | 6.9 | 7.1 | 7.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .4 | .3 | 1.3 | .0 | 3.1 | 1.1 | 1.1 | 1.1 | 1.2 | 1.2 |
| Account Receivables, % | 5.8 | 5.62 | 4.91 | 0 | 26.12 | 8.49 | 8.49 | 8.49 | 8.49 | 8.49 |
| Inventories | .2 | .3 | 1.6 | 1.4 | .8 | .7 | .7 | .7 | .8 | .8 |
| Inventories, % | 2.99 | 5.04 | 6.15 | 5.89 | 6.92 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 |
| Accounts Payable | .7 | .5 | 1.5 | 1.8 | 2.5 | 1.3 | 1.3 | 1.4 | 1.4 | 1.5 |
| Accounts Payable, % | 9.18 | 8.37 | 5.86 | 7.65 | 20.71 | 10.36 | 10.36 | 10.36 | 10.36 | 10.36 |
| Capital Expenditure | .0 | -.5 | -1.6 | -.1 | .0 | -.4 | -.4 | -.4 | -.4 | -.4 |
| Capital Expenditure, % | -0.49159 | -8.34 | -6.33 | -0.22332 | 0 | -3.08 | -3.08 | -3.08 | -3.08 | -3.08 |
| Tax Rate, % | -0.11934 | -0.11934 | -0.11934 | -0.11934 | -0.11934 | -0.11934 | -0.11934 | -0.11934 | -0.11934 | -0.11934 |
| EBITAT | -5.4 | -9.0 | -1.6 | -9.9 | -9.2 | -7.3 | -7.6 | -7.9 | -8.2 | -8.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -4.1 | -8.4 | -3.6 | -7.6 | -10.3 | -5.4 | -6.7 | -6.9 | -7.2 | -7.5 |
| WACC, % | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 | 5.4 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -28.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -8 | |||||||||
| Terminal Value | -224 | |||||||||
| Present Terminal Value | -172 | |||||||||
| Enterprise Value | -201 | |||||||||
| Net Debt | -3 | |||||||||
| Equity Value | -197 | |||||||||
| Diluted Shares Outstanding, MM | 9 | |||||||||
| Equity Value Per Share | -23.07 |
What You Will Get
- Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: Golden Minerals Company's (AUMN) financial data pre-filled to kickstart your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional: A refined Excel model that adjusts to your valuation requirements.
- Built for Analysts and Investors: Perfect for testing forecasts, validating strategies, and enhancing efficiency.
Key Features
- Comprehensive AUMN Data: Pre-populated with Golden Minerals Company's historical performance and future forecasts.
- Customizable Financial Inputs: Modify assumptions for revenue growth, profit margins, discount rates, tax implications, and capital investments.
- Adaptive Valuation Framework: Instant updates to Net Present Value (NPV) and intrinsic value in response to your adjustments.
- Scenario Analysis: Develop various projection scenarios to evaluate different valuation possibilities.
- Intuitive Interface: Designed for ease of use, suitable for both seasoned professionals and newcomers.
How It Works
- Download the Template: Get instant access to the Excel-based AUMN Valuation Calculator.
- Input Your Assumptions: Adjust the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model automatically updates Golden Minerals Company's intrinsic value.
- Test Scenarios: Simulate various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the results to inform your investment or financial analysis.
Why Choose This Calculator for Golden Minerals Company (AUMN)?
- Accurate Data: Utilize real Golden Minerals financials for dependable valuation outcomes.
- Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Pre-configured calculations save you the effort of building from the ground up.
- Professional-Grade Tool: Tailored for the needs of investors, analysts, and consultants.
- User-Friendly: A straightforward design and guided instructions ensure accessibility for all users.
Who Should Use This Product?
- Mining Investors: Develop comprehensive and accurate valuation models for investment analysis in Golden Minerals Company (AUMN).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the mining sector.
- Consultants and Advisors: Deliver precise valuation insights for clients interested in Golden Minerals Company (AUMN).
- Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling related to mining companies.
- Resource Sector Enthusiasts: Gain insights into how mining companies like Golden Minerals Company (AUMN) are valued in the market.
What the Template Contains
- Historical Data: Includes Golden Minerals Company's (AUMN) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Golden Minerals Company's (AUMN) 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 Golden Minerals Company's (AUMN) 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.