|
SilverCrest Metals Inc. (SILV) Évaluation DCF
CA | Basic Materials | Other Precious Metals | AMEX
|
- ✓ 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
- ✓ Aucune Expertise N'Est Requise; Facile À Suivre
SilverCrest Metals Inc. (SILV) Bundle
Optimisez votre temps et augmentez la précision avec notre calculatrice DCF (SILV)! En utilisant des données réelles de SilverCrest Metals Inc. et des hypothèses personnalisables, cet outil vous permet de prévoir, analyser et évaluer (SILV) tout comme un investisseur chevronné.
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 | 30.7 | 175.9 | 219.9 | 274.9 | 343.6 | 429.5 | 536.9 |
| Revenue Growth, % | 0 | 0 | 0 | 0 | 473.72 | 25 | 25 | 25 | 25 | 25 |
| EBITDA | -40.3 | -48.2 | -16.2 | 10.4 | 102.9 | 172.6 | 215.7 | 269.7 | 337.1 | 421.4 |
| EBITDA, % | 100 | 100 | 100 | 33.89 | 58.51 | 78.48 | 78.48 | 78.48 | 78.48 | 78.48 |
| Depreciation | .2 | .3 | .0 | 1.4 | 15.0 | 137.7 | 172.1 | 215.1 | 268.9 | 336.1 |
| Depreciation, % | 100 | 100 | 100 | 4.45 | 8.55 | 62.6 | 62.6 | 62.6 | 62.6 | 62.6 |
| EBIT | -40.5 | -48.5 | -16.3 | 9.0 | 87.9 | 166.9 | 208.6 | 260.7 | 325.9 | 407.4 |
| EBIT, % | 100 | 100 | 100 | 29.44 | 49.96 | 75.88 | 75.88 | 75.88 | 75.88 | 75.88 |
| Total Cash | 59.6 | 95.2 | 124.4 | 35.8 | 60.6 | 191.1 | 238.8 | 298.6 | 373.2 | 466.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | 11.4 | 11.5 | 151.2 | 188.9 | 236.2 | 295.2 | 369.0 |
| Account Receivables, % | 100 | 100 | 100 | 37.15 | 6.52 | 68.73 | 68.73 | 68.73 | 68.73 | 68.73 |
| Inventories | .0 | .0 | .0 | 28.3 | 34.9 | 181.3 | 226.6 | 283.3 | 354.1 | 442.7 |
| Inventories, % | 100 | 100 | 100 | 92.4 | 19.85 | 82.45 | 82.45 | 82.45 | 82.45 | 82.45 |
| Accounts Payable | 3.4 | 9.5 | 2.1 | 4.0 | 2.1 | 138.1 | 172.7 | 215.8 | 269.8 | 337.3 |
| Accounts Payable, % | 100 | 100 | 100 | 12.9 | 1.18 | 62.82 | 62.82 | 62.82 | 62.82 | 62.82 |
| Capital Expenditure | -1.0 | -16.2 | -84.8 | -48.3 | -36.8 | -53.2 | -66.5 | -83.1 | -103.9 | -129.8 |
| 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 | -40.6 | -48.5 | -16.6 | 7.6 | 81.7 | 159.1 | 198.9 | 248.6 | 310.8 | 388.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -38.0 | -58.4 | -108.7 | -77.2 | 51.4 | 93.6 | 255.9 | 319.9 | 399.9 | 499.8 |
| WACC, % | 10.18 | 10.18 | 10.18 | 10.17 | 10.17 | 10.18 | 10.18 | 10.18 | 10.18 | 10.18 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,114.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 510 | |||||||||
| Terminal Value | 6,236 | |||||||||
| Present Terminal Value | 3,841 | |||||||||
| Enterprise Value | 4,955 | |||||||||
| Net Debt | -60 | |||||||||
| Equity Value | 5,016 | |||||||||
| Diluted Shares Outstanding, MM | 148 | |||||||||
| Equity Value Per Share | 33.99 |
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
- Step 1: Download the Excel file.
- Step 2: Review the pre-entered SilverCrest Metals Inc. (SILV) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for SilverCrest Metals Inc.'s (SILV) intrinsic value.
- 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.
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.