|
Wesdome Gold Mines Ltd. (0VOA.L) DCF Valuation |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
Wesdome Gold Mines Ltd. (0VOA.L) Bundle
Streamline your analysis and improve precision with our (0VOAL) DCF Calculator! Powered by real Wesdome Gold Mines Ltd. data and customizable assumptions, this tool allows you to forecast, analyze, and value (0VOAL) like a seasoned investor.
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 | 215.5 | 262.9 | 265.5 | 333.2 | 558.2 | 720.1 | 929.0 | 1,198.5 | 1,546.1 | 1,994.6 |
| Revenue Growth, % | 0 | 22.02 | 0.97981 | 25.5 | 67.54 | 29.01 | 29.01 | 29.01 | 29.01 | 29.01 |
| EBITDA | 102.9 | 218.4 | 46.6 | 93.6 | 307.7 | 333.6 | 430.3 | 555.2 | 716.2 | 924.0 |
| EBITDA, % | 47.78 | 83.06 | 17.55 | 28.1 | 55.13 | 46.32 | 46.32 | 46.32 | 46.32 | 46.32 |
| Depreciation | 26.7 | 28.6 | 45.4 | 95.2 | 100.3 | 125.2 | 161.5 | 208.3 | 268.8 | 346.7 |
| Depreciation, % | 12.39 | 10.89 | 17.11 | 28.57 | 17.96 | 17.38 | 17.38 | 17.38 | 17.38 | 17.38 |
| EBIT | 76.2 | 189.8 | 1.2 | -1.6 | 207.5 | 208.4 | 268.8 | 346.8 | 447.4 | 577.2 |
| EBIT, % | 35.39 | 72.17 | 0.43656 | -0.46732 | 37.17 | 28.94 | 28.94 | 28.94 | 28.94 | 28.94 |
| Total Cash | 63.5 | 56.8 | 33.2 | 41.4 | 123.1 | 141.2 | 182.1 | 235.0 | 303.1 | 391.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 4.7 | 10.4 | .0 | 11.7 | 12.4 | 17.1 | 22.1 | 28.5 | 36.7 | 47.4 |
| Account Receivables, % | 2.2 | 3.94 | 0 | 3.52 | 2.23 | 2.38 | 2.38 | 2.38 | 2.38 | 2.38 |
| Inventories | 12.5 | 17.9 | 22.1 | 28.0 | 35.3 | 51.4 | 66.3 | 85.5 | 110.3 | 142.3 |
| Inventories, % | 5.78 | 6.82 | 8.33 | 8.42 | 6.32 | 7.13 | 7.13 | 7.13 | 7.13 | 7.13 |
| Accounts Payable | 15.4 | 32.7 | 47.0 | 31.7 | 41.7 | 78.1 | 100.7 | 130.0 | 167.7 | 216.3 |
| Accounts Payable, % | 7.13 | 12.42 | 17.69 | 9.5 | 7.48 | 10.84 | 10.84 | 10.84 | 10.84 | 10.84 |
| Capital Expenditure | -68.4 | -143.5 | -146.0 | -101.0 | -119.5 | -278.0 | -358.7 | -462.7 | -596.9 | -770.1 |
| Capital Expenditure, % | -31.76 | -54.57 | -54.98 | -30.32 | -21.4 | -38.61 | -38.61 | -38.61 | -38.61 | -38.61 |
| Tax Rate, % | 33.91 | 33.91 | 33.91 | 33.91 | 33.91 | 33.91 | 33.91 | 33.91 | 33.91 | 33.91 |
| EBITAT | 51.6 | 132.3 | 5.3 | -1.5 | 137.1 | 167.0 | 215.4 | 277.9 | 358.5 | 462.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 8.1 | 23.6 | -74.7 | -40.3 | 120.0 | 29.8 | 21.1 | 27.2 | 35.0 | 45.2 |
| WACC, % | 5.47 | 5.47 | 5.5 | 5.5 | 5.46 | 5.48 | 5.48 | 5.48 | 5.48 | 5.48 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 133.2 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | 47 | |||||||||
| Terminal Value | 3,177 | |||||||||
| Present Terminal Value | 2,433 | |||||||||
| Enterprise Value | 2,567 | |||||||||
| Net Debt | -122 | |||||||||
| Equity Value | 2,689 | |||||||||
| Diluted Shares Outstanding, MM | 151 | |||||||||
| Equity Value Per Share | 17.82 |
What You Will Receive
- Pre-Filled Financial Model: Utilize Wesdome Gold Mines Ltd.'s actual data for accurate DCF valuation.
- Complete Forecast Customization: Modify revenue growth, profit margins, WACC, and other critical parameters.
- Real-Time Calculations: Immediate updates provide instant insights as you adjust inputs.
- Investor-Ready Template: A polished Excel file crafted for professional-level valuation.
- Flexible and Reusable: Designed for adaptability, enabling extensive use for comprehensive forecasts.
Key Features
- Comprehensive DCF Calculator: Features thorough unlevered and levered DCF valuation models tailored for Wesdome Gold Mines Ltd. (0VOAL).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital tool with flexible inputs for customized analysis.
- Customizable Forecast Assumptions: Adjust parameters such as growth rates, capital expenditures, and discount rates to fit your analysis.
- Integrated Financial Ratios: Evaluate key profitability, leverage, and efficiency ratios specific to Wesdome Gold Mines Ltd. (0VOAL).
- Interactive Dashboard and Charts: Visual representations that consolidate essential valuation metrics for straightforward interpretation.
How It Functions
- Download the Template: Gain immediate access to the Excel-based WDO DCF Calculator for Wesdome Gold Mines Ltd. (0VOAL).
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional parameters.
- Instant Calculations: The model will automatically refresh to reflect Wesdome’s intrinsic value.
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Leverage the results to inform your investment strategy or financial analysis.
Why Opt for This Calculator?
- All-in-One Solution: Combines DCF, WACC, and financial ratio evaluations for comprehensive analysis.
- Flexible Parameters: Modify the cells highlighted in yellow to explore different scenarios.
- In-Depth Analysis: Automatically computes Wesdome Gold Mines Ltd.’s intrinsic value and Net Present Value.
- Included Data: Historical and projected data provide reliable benchmarks.
- Expert-Grade Tool: Perfect for financial analysts, investors, and business consultants focusing on (0VOAL).
Who Should Use This Product?
- Investors: Accurately assess the fair value of Wesdome Gold Mines Ltd. (0VOAL) before making investment choices.
- CFOs: Utilize a professional-grade DCF model for effective financial reporting and analysis.
- Consultants: Seamlessly customize the template for valuation reports tailored to clients.
- Entrepreneurs: Acquire insights into the financial modeling techniques employed by leading mining companies.
- Educators: Implement it as a teaching resource to illustrate valuation methodologies in finance.
Contents of the Template
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for Wesdome Gold Mines Ltd. (0VOAL), covering metrics such as revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A separate sheet for calculating the Weighted Average Cost of Capital (WACC), including essential parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models providing intrinsic value along with comprehensive calculations.
- Financial Statements: Pre-loaded annual and quarterly financial statements to facilitate in-depth analysis.
- Key Ratios: A compilation of profitability, leverage, and efficiency ratios specific to Wesdome Gold Mines Ltd. (0VOAL).
- Dashboard and Charts: A visual overview of valuation outputs and assumptions, designed for easy analysis of results.
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.