|
Seabridge Gold Inc. (SA) Évaluation DCF |
Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
Pré-Construits Pour Une Utilisation Rapide Et Efficace
Compatible MAC/PC, entièrement débloqué
Aucune Expertise N'Est Requise; Facile À Suivre
Seabridge Gold Inc. (SA) Bundle
Découvrez la vraie valeur de Seabridge Gold Inc. (SA) avec notre calculatrice avancée DCF! Ajustez les hypothèses essentielles, explorez divers scénarios et évaluez comment les changements affectent la valorisation de Seabridge Gold Inc. (SA) - le tout dans un modèle d'excel complet.
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 | -8.2 | -10.3 | 4.1 | -15.8 | -11.9 | .0 | .0 | .0 | .0 | .0 |
| EBITDA, % | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| Depreciation | .0 | .0 | .1 | .1 | .3 | .0 | .0 | .0 | .0 | .0 |
| Depreciation, % | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| EBIT | -8.3 | -10.3 | 4.0 | -15.9 | -12.2 | .0 | .0 | .0 | .0 | .0 |
| EBIT, % | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| Total Cash | 11.1 | 28.8 | 30.8 | 91.8 | 60.2 | .0 | .0 | .0 | .0 | .0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1.5 | 1.9 | .0 | .0 | 5.4 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| Inventories | .0 | .0 | .0 | -2.8 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| Accounts Payable | 1.6 | 1.8 | 7.1 | 10.9 | 19.1 | .0 | .0 | .0 | .0 | .0 |
| Accounts Payable, % | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| Capital Expenditure | -19.0 | -110.8 | -51.4 | -127.9 | -160.6 | .0 | .0 | .0 | .0 | .0 |
| Capital Expenditure, % | 100 | 100 | 100 | 100 | 100 | 0 | 0 | 0 | 0 | 0 |
| Tax Rate, % | 22.91 | 22.91 | 22.91 | 22.91 | 22.91 | 22.91 | 22.91 | 22.91 | 22.91 | 22.91 |
| EBITAT | -7.8 | -9.8 | .7 | 134.7 | -9.4 | .0 | .0 | .0 | .0 | .0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -26.7 | -120.8 | -43.3 | 13.5 | -169.8 | -13.6 | .0 | .0 | .0 | .0 |
| WACC, % | 7.09 | 7.09 | 6.18 | 5.99 | 6.89 | 6.65 | 6.65 | 6.65 | 6.65 | 6.65 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -12.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 0 | |||||||||
| Terminal Value | 0 | |||||||||
| Present Terminal Value | 0 | |||||||||
| Enterprise Value | -13 | |||||||||
| Net Debt | 344 | |||||||||
| Equity Value | -357 | |||||||||
| Diluted Shares Outstanding, MM | 83 | |||||||||
| Equity Value Per Share | -4.30 |
What You Will Get
- Real SA Financial Data: Pre-filled with Seabridge Gold’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 Seabridge Gold’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
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Seabridge Gold Inc. (SA).
- WACC Calculator: Pre-designed Weighted Average Cost of Capital sheet with adjustable inputs specific to the mining sector.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit Seabridge Gold Inc. (SA)'s unique financial landscape.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios pertinent to Seabridge Gold Inc. (SA).
- Visual Dashboard and Charts: Graphical representations summarize essential valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the Excel file for Seabridge Gold Inc. (SA).
- Step 2: Review Seabridge's pre-filled financial data and forecasts.
- Step 3: Modify key inputs such as gold production estimates, operating costs, and capital expenditures (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
- Step 5: Evaluate the outputs and utilize the findings for your investment strategies.
Why Choose Seabridge Gold Inc. (SA)?
- Expertise in Gold Resources: Benefit from our extensive experience in gold exploration and development.
- Strong Financial Position: Our solid financial foundation supports sustainable growth and investment.
- Innovative Solutions: We leverage cutting-edge technology for efficient resource extraction.
- Commitment to Sustainability: Our operations prioritize environmental stewardship and community engagement.
- Proven Track Record: Trusted by investors for our consistent performance and transparency.
Who Should Use This Product?
- Mining Students: Understand mining evaluation techniques and apply them using real-world data.
- Researchers: Integrate industry models into your studies or academic projects.
- Investors: Validate your investment strategies and assess valuation metrics for Seabridge Gold Inc. (SA).
- Analysts: Enhance your productivity with a customizable financial model tailored for mining companies.
- Mining Executives: Discover how large mining operations like Seabridge Gold Inc. (SA) are assessed and valued.
What the Template Contains
- Preloaded SA Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.
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.