SilverCrest Metals Inc. (SILV) DCF Valuation

Valoración de DCF de SilverCrest Metals Inc. (SilV)

CA | Basic Materials | Other Precious Metals | AMEX
SilverCrest Metals Inc. (SILV) 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

SilverCrest Metals Inc. (SILV) Bundle

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

TOTAL:

¡Optimice su tiempo y aumente la precisión con nuestra calculadora DCF (SilV)! Utilizando datos reales de Silvercrest Metals Inc. y suposiciones personalizables, esta herramienta le permite pronosticar, analizar y evaluar (SilV) 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 .0 .0 .0 30.2 173.3 216.6 270.7 338.4 423.0 528.8
Revenue Growth, % 0 0 0 0 473.72 25 25 25 25 25
EBITDA -39.7 -47.5 -16.0 10.2 101.4 170.0 212.5 265.6 332.0 415.0
EBITDA, % 100 100 100 33.89 58.51 78.48 78.48 78.48 78.48 78.48
Depreciation .2 .3 .0 1.3 14.8 135.6 169.5 211.8 264.8 331.0
Depreciation, % 100 100 100 4.45 8.55 62.6 62.6 62.6 62.6 62.6
EBIT -39.9 -47.8 -16.0 8.9 86.6 164.3 205.4 256.8 321.0 401.2
EBIT, % 100 100 100 29.44 49.96 75.88 75.88 75.88 75.88 75.88
Total Cash 58.7 93.8 122.5 35.2 59.7 188.2 235.2 294.0 367.5 459.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 11.2 11.3
Account Receivables, % 100 100 100 37.15 6.52
Inventories .0 .0 .0 27.9 34.4 178.6 223.2 279.0 348.8 436.0
Inventories, % 100 100 100 92.4 19.85 82.45 82.45 82.45 82.45 82.45
Accounts Payable 3.4 9.3 2.1 3.9 2.0 136.0 170.1 212.6 265.7 332.1
Accounts Payable, % 100 100 100 12.9 1.18 62.82 62.82 62.82 62.82 62.82
Capital Expenditure -1.0 -15.9 -83.6 -47.5 -36.2 -52.4 -65.5 -81.8 -102.3 -127.9
Capital Expenditure, % 100 100 100 -157.41 -20.91 -24.18 -24.18 -24.18 -24.18 -24.18
Tax Rate, % 7 7 7 7 7 7 7 7 7 7
EBITAT -40.0 -47.8 -16.3 7.4 80.5 156.7 195.9 244.9 306.1 382.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -37.4 -57.5 -107.1 -76.0 50.7 92.2 252.0 315.1 393.8 492.3
WACC, % 10.22 10.22 10.22 10.2 10.21 10.21 10.21 10.21 10.21 10.21
PV UFCF
SUM PV UFCF 1,096.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 502
Terminal Value 6,113
Present Terminal Value 3,759
Enterprise Value 4,855
Net Debt -59
Equity Value 4,915
Diluted Shares Outstanding, MM 148
Equity Value Per Share 33.31

What You Will Receive

  • Customizable Excel Template: A fully adaptable Excel-based DCF Calculator featuring pre-filled actual SILV financials.
  • Accurate Data: Historical performance metrics and future projections (highlighted in the yellow cells).
  • Assumption Flexibility: Modify key forecast parameters such as revenue growth, EBITDA %, and WACC.
  • Instant Calculations: Quickly visualize how your inputs affect SilverCrest's valuation.
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
  • Intuitive Layout: Organized for clarity and ease of navigation, complete with step-by-step guidance.

Key Features

  • Comprehensive Silver Mining Data: Gain access to detailed historical performance and future forecasts for SilverCrest Metals Inc. (SILV).
  • Tailored Forecast Parameters: Modify highlighted inputs such as production estimates, operational costs, and market prices.
  • Real-Time Analytics: Instant updates to cash flow projections, Net Present Value (NPV), and operational efficiency metrics.
  • Interactive Visualization Tools: User-friendly graphs and summaries to help you interpret your investment insights.
  • Designed for All Skill Levels: An accessible layout suitable for both novice investors and seasoned professionals.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review the pre-entered SilverCrest Metals Inc. (SILV) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for SilverCrest Metals Inc.'s (SILV) intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose SilverCrest Metals Inc. (SILV) Calculator?

  • Accuracy: Utilizes real SilverCrest financial data for precise calculations.
  • Flexibility: Allows users to easily adjust and test various input parameters.
  • Time-Saving: Eliminate the need to create a financial model from the ground up.
  • Professional-Grade: Crafted with the expertise and detail expected at the CFO level.
  • User-Friendly: Intuitive interface suitable for users with all levels of financial modeling knowledge.

Who Should Use SilverCrest Metals Inc. (SILV)?

  • Investors: Gain insights into precious metals investments with a reliable resource.
  • Mining Analysts: Utilize comprehensive data to enhance your market analysis.
  • Consultants: Efficiently tailor reports and presentations for clients in the mining sector.
  • Mining Enthusiasts: Expand your knowledge of silver mining operations and market dynamics.
  • Educators and Students: Leverage real-world case studies in mining finance and economics courses.

What the Template Contains

  • Historical Data: Includes SilverCrest Metals Inc.’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate SilverCrest Metals Inc.’s 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 SilverCrest Metals Inc.’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.