|
Northern Dynasty Minerals Ltd. (NAK) DCF Valoración de DCF
CA | Basic Materials | Industrial Materials | 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
Northern Dynasty Minerals Ltd. (NAK) Bundle
¡Obtenga información sobre su análisis de valoración de Northern Dynasty Minerals Ltd. (NAK) utilizando nuestra calculadora DCF de última generación! Prelabastado con datos reales de NAK, esta plantilla de Excel le permite ajustar los pronósticos y supuestos para determinar con precisión el valor intrínseco de Northern Dynasty Minerals Ltd. (NAK).
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 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Revenue Growth, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITDA | -47.1 | -43.2 | -21.6 | -17.0 | -15.5 | .0 | .0 | .0 | .0 | .0 |
| EBITDA, % | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| Depreciation | .4 | .4 | .2 | .2 | .0 | .0 | .0 | .0 | .0 | .0 |
| Depreciation, % | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| EBIT | -47.6 | -43.6 | -21.8 | -17.2 | -15.5 | .0 | .0 | .0 | .0 | .0 |
| EBIT, % | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| Total Cash | 9.7 | 29.5 | 15.5 | 9.8 | 12.6 | .0 | .0 | .0 | .0 | .0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| Inventories | .0 | .0 | .2 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| Accounts Payable | 8.6 | 4.4 | 1.3 | 1.2 | .6 | .0 | .0 | .0 | .0 | .0 |
| Accounts Payable, % | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| Capital Expenditure | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Capital Expenditure, % | 100 | 100 | 100 | 100 | 100 | 0 | 0 | 0 | 0 | 0 |
| Tax Rate, % | 0.52118 | 0.52118 | 0.52118 | 0.52118 | 0.52118 | 0.52118 | 0.52118 | 0.52118 | 0.52118 | 0.52118 |
| EBITAT | -47.7 | -43.9 | -21.9 | -17.3 | -15.4 | .0 | .0 | .0 | .0 | .0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -38.6 | -47.8 | -24.9 | -17.0 | -15.9 | -.6 | .0 | .0 | .0 | .0 |
| WACC, % | 7.98 | 7.98 | 7.98 | 7.98 | 7.98 | 7.98 | 7.98 | 7.98 | 7.98 | 7.98 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 0 | |||||||||
| Terminal Value | 0 | |||||||||
| Present Terminal Value | 0 | |||||||||
| Enterprise Value | -1 | |||||||||
| Net Debt | -11 | |||||||||
| Equity Value | 10 | |||||||||
| Diluted Shares Outstanding, MM | 530 | |||||||||
| Equity Value Per Share | 0.02 |
What You Will Get
- Editable Forecast Inputs: Easily adjust assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: Northern Dynasty Minerals Ltd.'s (NAK) financial information pre-filled to facilitate your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional: A refined Excel model designed to fit your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Customizable Financial Inputs: Adjust key metrics such as mineral reserves, production costs, and market prices.
- Instant Valuation Metrics: Provides real-time calculations of net asset value (NAV) and other essential outputs.
- Industry-Leading Precision: Incorporates Northern Dynasty's actual financial data for accurate valuation results.
- Comprehensive Scenario Planning: Evaluate various market conditions and analyze potential impacts effortlessly.
- Efficiency Booster: Streamline the valuation process without the hassle of constructing intricate models from the ground up.
How It Works
- Step 1: Download the prebuilt Excel template featuring Northern Dynasty Minerals Ltd. (NAK) data.
- Step 2: Review 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 see recalculated results, including Northern Dynasty Minerals Ltd.'s (NAK) intrinsic value.
- Step 5: Make well-informed investment decisions or create reports based on the outputs.
Why Choose Northern Dynasty Minerals Ltd. (NAK) Calculator?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for mining investments.
- Flexible Inputs: Modify yellow-highlighted cells to explore different investment scenarios.
- In-Depth Analysis: Automatically computes Northern Dynasty's intrinsic value and Net Present Value.
- Rich Data Set: Includes historical and projected data for reliable analysis.
- Expert Level: Perfect for financial analysts, investors, and mining industry consultants.
Who Should Use This Product?
- Individual Investors: Gain insights for making informed decisions about investing in Northern Dynasty Minerals Ltd. (NAK).
- Financial Analysts: Enhance your analysis with comprehensive financial models tailored for mining companies.
- Consultants: Provide clients with expert valuation assessments of Northern Dynasty Minerals Ltd. (NAK) efficiently.
- Mining Industry Professionals: Understand valuation metrics specific to mining companies to inform business strategies.
- Finance Students: Explore valuation methodologies using real-world examples from the mining sector.
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations specifically for Northern Dynasty Minerals Ltd. (NAK).
- Real-World Data: Historical and projected financials for Northern Dynasty Minerals Ltd. (NAK) preloaded for in-depth analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns to provide deeper insights into performance.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage tailored to Northern Dynasty Minerals Ltd. (NAK).
- Dashboard with Visual Outputs: Engaging charts and tables that present clear, actionable results.