Teck Resources Limited (TECK) DCF Valuation

Valoración de DCF de Teck Resources Limited (TECK)

CA | Basic Materials | Industrial Materials | NYSE
Teck Resources Limited (TECK) 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

Teck Resources Limited (TECK) Bundle

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

TOTAL:

¡Agilice su análisis y mejore la precisión con nuestra calculadora DCF (teck)! Equipado con datos reales de supuestos limitados y personalizables de Teck Resources, esta herramienta le permite pronosticar, analizar y evaluar (TECK) al igual que un inversor experimentado.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 6,185.8 9,319.5 11,970.6 10,377.2 6,266.7 6,676.9 7,114.0 7,579.7 8,075.8 8,604.5
Revenue Growth, % 0 50.66 28.45 -13.31 -39.61 6.55 6.55 6.55 6.55 6.55
EBITDA 1,346.7 4,255.0 5,871.3 4,061.4 1,232.6 2,340.7 2,493.9 2,657.1 2,831.1 3,016.4
EBITDA, % 21.77 45.66 49.05 39.14 19.67 35.06 35.06 35.06 35.06 35.06
Depreciation 1,122.7 1,128.9 1,252.6 1,334.9 1,193.2 969.9 1,033.4 1,101.0 1,173.1 1,249.9
Depreciation, % 18.15 12.11 10.46 12.86 19.04 14.53 14.53 14.53 14.53 14.53
EBIT 224.0 3,126.1 4,618.6 2,726.5 39.4 1,370.8 1,460.5 1,556.1 1,658.0 1,766.5
EBIT, % 3.62 33.54 38.58 26.27 0.62879 20.53 20.53 20.53 20.53 20.53
Total Cash 311.1 986.5 1,301.7 514.3 5,244.9 1,537.6 1,638.2 1,745.5 1,859.7 1,981.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 907.0 1,369.5 1,055.6 1,449.0 1,332.8
Account Receivables, % 14.66 14.69 8.82 13.96 21.27
Inventories 1,294.1 1,652.2 1,856.2 2,036.6 1,796.0 1,368.0 1,457.5 1,552.9 1,654.6 1,762.9
Inventories, % 20.92 17.73 15.51 19.63 28.66 20.49 20.49 20.49 20.49 20.49
Accounts Payable 987.2 1,142.7 1,311.4 1,596.9 1,069.4 956.5 1,019.2 1,085.9 1,156.9 1,232.7
Accounts Payable, % 15.96 12.26 10.96 15.39 17.07 14.33 14.33 14.33 14.33 14.33
Capital Expenditure -2,508.1 -3,258.1 -3,778.0 -3,000.3 -1,821.6 -2,204.0 -2,348.3 -2,502.0 -2,665.8 -2,840.3
Capital Expenditure, % -40.55 -34.96 -31.56 -28.91 -29.07 -33.01 -33.01 -33.01 -33.01 -33.01
Tax Rate, % 156.55 156.55 156.55 156.55 156.55 156.55 156.55 156.55 156.55 156.55
EBITAT 186.1 1,978.3 2,333.6 1,665.4 -22.3 707.3 753.6 802.9 855.5 911.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -2,413.2 -816.0 86.8 -288.3 -821.4 140.9 -652.4 -695.1 -740.6 -789.1
WACC, % 9.51 9.12 8.88 9.08 7.9 8.9 8.9 8.9 8.9 8.9
PV UFCF
SUM PV UFCF -2,000.9
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) -813
Terminal Value -13,781
Present Terminal Value -8,999
Enterprise Value -10,999
Net Debt 1,644
Equity Value -12,643
Diluted Shares Outstanding, MM 517
Equity Value Per Share -24.44

What You Will Receive

  • Comprehensive Financial Model: Teck Resources Limited’s (TECK) actual data provides an accurate DCF valuation.
  • Complete Forecasting Flexibility: Modify revenue growth, margins, WACC, and other essential factors.
  • Real-Time Calculations: Automatic updates ensure you view results immediately as you adjust inputs.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
  • Adaptable and Reusable: Designed for versatility, allowing for repeated application in detailed forecasting.

Key Features

  • Real-Life TECK Data: Pre-filled with Teck Resources Limited’s historical financials and future projections.
  • Fully Customizable Inputs: Adjust revenue growth, margins, WACC, tax rates, and capital expenditures.
  • Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs.
  • Scenario Testing: Create multiple forecast scenarios to analyze different valuation outcomes.
  • User-Friendly Design: Simple, structured, and designed for professionals and beginners alike.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Teck Resources Limited’s (TECK) preloaded data.
  • 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures as needed.
  • 3. Analyze Results Immediately: The DCF model automatically computes intrinsic value and NPV for you.
  • 4. Explore Scenarios: Evaluate various forecasts to understand different valuation possibilities.
  • 5. Present with Assurance: Share professional valuation insights to back your strategic decisions.

Why Choose This Calculator for Teck Resources Limited (TECK)?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for TECK.
  • Flexible Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Teck's intrinsic value and Net Present Value.
  • Ready-to-Use Data: Historical and projected data provide reliable starting metrics.
  • Expert-Level Tool: Perfect for financial analysts, investors, and business advisors focused on TECK.

Who Should Use This Product?

  • Mining Students: Understand resource valuation methods and apply them to real-world scenarios.
  • Researchers: Integrate industry-specific models into your studies or projects.
  • Investors: Evaluate your investment strategies and analyze the valuation metrics of Teck Resources Limited (TECK).
  • Market Analysts: Enhance your analysis with a ready-to-use, customizable DCF model tailored for the mining sector.
  • Small Business Owners: Learn how major mining companies like Teck Resources Limited (TECK) are assessed in the market.

What the Template Contains

  • Historical Data: Includes Teck Resources Limited’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Teck Resources Limited’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 Teck Resources Limited’s 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.

No products were found matching.