IAMGOLD Corporation (IAG) DCF Valuation

Valoración de DCF de IAMGOLD Corporation (IAG)

CA | Basic Materials | Gold | NYSE
IAMGOLD Corporation (IAG) DCF Valuation
  • ✓ 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

IAMGOLD Corporation (IAG) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

¡Descubra el verdadero potencial de IAMGOLD Corporation (IAG) con nuestra calculadora DCF avanzada! Sastre los supuestos clave, explore varios escenarios y evalúe cómo las diferentes variables afectan la valoración de IAMGold, todas convenientemente alojadas en una sola plantilla de Excel.


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 1,065.3 1,241.7 1,151.7 958.8 987.1 976.0 965.1 954.3 943.5 933.0
Revenue Growth, % 0 16.56 -7.25 -16.75 2.95 -1.12 -1.12 -1.12 -1.12 -1.12
EBITDA -36.7 392.4 214.8 273.6 315.4 209.4 207.1 204.8 202.5 200.2
EBITDA, % -3.45 31.6 18.65 28.54 31.95 21.46 21.46 21.46 21.46 21.46
Depreciation 283.7 272.1 263.7 234.4 221.7 231.0 228.4 225.9 223.3 220.8
Depreciation, % 26.64 21.91 22.89 24.45 22.46 23.67 23.67 23.67 23.67 23.67
EBIT -320.5 120.3 -48.9 39.2 93.7 -21.6 -21.3 -21.1 -20.9 -20.6
EBIT, % -30.08 9.69 -4.24 4.09 9.49 -2.21 -2.21 -2.21 -2.21 -2.21
Total Cash 836.7 947.5 552.5 407.8 367.1 551.5 545.4 539.2 533.2 527.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 51.4 .0 47.2 83.0 67.5
Account Receivables, % 4.82 0.0000000805 4.1 8.66 6.83
Inventories 308.5 327.3 302.1 199.9 266.3 252.5 249.7 246.9 244.1 241.4
Inventories, % 28.96 26.36 26.23 20.85 26.98 25.88 25.88 25.88 25.88 25.88
Accounts Payable 211.9 244.7 304.4 294.1 317.6 251.6 248.8 246.0 243.2 240.5
Accounts Payable, % 19.89 19.71 26.43 30.67 32.18 25.78 25.78 25.78 25.78 25.78
Capital Expenditure -274.4 -317.2 -655.2 -780.5 -907.3 -549.5 -543.4 -537.3 -531.2 -525.3
Capital Expenditure, % -25.76 -25.55 -56.89 -81.4 -91.92 -56.3 -56.3 -56.3 -56.3 -56.3
Tax Rate, % 26.44 26.44 26.44 26.44 26.44 26.44 26.44 26.44 26.44 26.44
EBITAT -350.2 51.9 -39.0 -34.2 68.9 -12.8 -12.7 -12.5 -12.4 -12.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -488.8 72.1 -392.8 -524.2 -644.0 -363.8 -327.0 -323.4 -319.7 -316.2
WACC, % 9.54 8.84 9.29 8.31 9.21 9.04 9.04 9.04 9.04 9.04
PV UFCF
SUM PV UFCF -1,289.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -322
Terminal Value -4,583
Present Terminal Value -2,973
Enterprise Value -4,263
Net Debt 585
Equity Value -4,848
Diluted Shares Outstanding, MM 485
Equity Value Per Share -10.00

What You Will Get

  • Real IAG Financial Data: Pre-filled with IAMGOLD’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 IAMGOLD’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 IAG Financials: Pre-filled historical and projected data for IAMGOLD Corporation (IAG).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate IAMGOLD’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize IAMGOLD’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • Download: Obtain the pre-built Excel file containing IAMGOLD Corporation’s (IAG) financial data.
  • Customize: Modify projections, including gold production estimates, operating costs, and discount rates.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time as you make changes.
  • Test Scenarios: Generate various forecasts and instantly compare the results.
  • Make Decisions: Leverage the valuation insights to inform your investment choices.

Why Choose This Calculator for IAMGOLD Corporation (IAG)?

  • Designed for Industry Experts: A sophisticated tool utilized by geologists, financial analysts, and investment managers.
  • Up-to-Date Data: IAMGOLD’s historical and projected financials are preloaded for precise analysis.
  • Flexible Scenario Analysis: Effortlessly simulate various mining scenarios and market assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly Interface: Step-by-step guidance ensures a smooth calculation process.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling IAMGOLD Corporation (IAG) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for IAMGOLD Corporation (IAG).
  • Consultants: Deliver professional valuation insights on IAMGOLD Corporation (IAG) to clients quickly and accurately.
  • Business Owners: Understand how mining companies like IAMGOLD Corporation (IAG) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to IAMGOLD Corporation (IAG).

What the Template Contains

  • Historical Data: Includes IAMGOLD Corporation's (IAG) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate IAMGOLD Corporation's (IAG) 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 IAMGOLD Corporation's (IAG) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.