![]() |
Equinox Gold Corp. (EQX) DCF Valuation
CA | Basic Materials | Gold | AMEX
|

- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Equinox Gold Corp. (EQX) Bundle
Evaluate Equinox Gold Corp.'s (EQX) financial outlook like an expert! This (EQX) DCF Calculator comes with pre-filled financial data and offers the flexibility to modify revenue growth, WACC, margins, and other critical assumptions to align with your projections.
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 | 842.5 | 1,082.3 | 952.2 | 1,088.2 | 1,514.1 | 1,778.6 | 2,089.2 | 2,454.1 | 2,882.8 | 3,386.2 |
Revenue Growth, % | 0 | 28.46 | -12.02 | 14.28 | 39.14 | 17.47 | 17.47 | 17.47 | 17.47 | 17.47 |
EBITDA | 232.5 | 338.0 | 131.5 | 291.1 | 460.6 | 461.8 | 542.4 | 637.1 | 748.4 | 879.1 |
EBITDA, % | 27.6 | 31.23 | 13.81 | 26.75 | 30.42 | 25.96 | 25.96 | 25.96 | 25.96 | 25.96 |
Depreciation | 139.6 | 196.4 | 181.4 | 216.1 | 222.6 | 314.2 | 369.1 | 433.5 | 509.2 | 598.2 |
Depreciation, % | 16.57 | 18.15 | 19.05 | 19.86 | 14.7 | 17.67 | 17.67 | 17.67 | 17.67 | 17.67 |
EBIT | 92.9 | 141.6 | -49.8 | 75.0 | 238.0 | 147.6 | 173.3 | 203.6 | 239.2 | 281.0 |
EBIT, % | 11.03 | 13.08 | -5.23 | 6.89 | 15.72 | 8.3 | 8.3 | 8.3 | 8.3 | 8.3 |
Total Cash | 344.9 | 546.0 | 237.6 | 284.7 | 245.5 | 564.6 | 663.2 | 779.0 | 915.1 | 1,074.9 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 55.9 | 14.2 | 8.2 | 82.3 | 70.0 | 74.7 | 87.7 | 103.0 | 121.0 | 142.2 |
Account Receivables, % | 6.63 | 1.31 | 0.85907 | 7.56 | 4.63 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 |
Inventories | 208.3 | 201.6 | 265.1 | 412.0 | 417.5 | 486.0 | 570.9 | 670.6 | 787.7 | 925.3 |
Inventories, % | 24.72 | 18.63 | 27.84 | 37.86 | 27.58 | 27.33 | 27.33 | 27.33 | 27.33 | 27.33 |
Accounts Payable | 99.2 | 109.3 | 122.5 | 112.8 | 268.4 | 223.5 | 262.5 | 308.4 | 362.3 | 425.5 |
Accounts Payable, % | 11.77 | 10.1 | 12.87 | 10.36 | 17.73 | 12.57 | 12.57 | 12.57 | 12.57 | 12.57 |
Capital Expenditure | -172.9 | -344.2 | -557.1 | -523.3 | -412.1 | -662.1 | -777.8 | -913.6 | -1,073.2 | -1,260.6 |
Capital Expenditure, % | -20.52 | -31.81 | -58.5 | -48.09 | -27.22 | -37.23 | -37.23 | -37.23 | -37.23 | -37.23 |
Tax Rate, % | 46.15 | 46.15 | 46.15 | 46.15 | 46.15 | 46.15 | 46.15 | 46.15 | 46.15 | 46.15 |
EBITAT | 49.9 | 146.9 | -53.7 | 146.6 | 128.1 | 120.3 | 141.3 | 166.0 | 194.9 | 229.0 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | -148.4 | 57.5 | -473.6 | -391.3 | 101.1 | -345.7 | -326.3 | -383.3 | -450.2 | -528.9 |
WACC, % | 8.03 | 8.99 | 8.99 | 8.99 | 8.03 | 8.6 | 8.6 | 8.6 | 8.6 | 8.6 |
PV UFCF | ||||||||||
SUM PV UFCF | -1,568.0 | |||||||||
Long Term Growth Rate, % | 2.00 | |||||||||
Free cash flow (T + 1) | -539 | |||||||||
Terminal Value | -8,171 | |||||||||
Present Terminal Value | -5,408 | |||||||||
Enterprise Value | -6,976 | |||||||||
Net Debt | 1,109 | |||||||||
Equity Value | -8,085 | |||||||||
Diluted Shares Outstanding, MM | 474 | |||||||||
Equity Value Per Share | -17.07 |
What You Will Get
- Real EQX Financial Data: Pre-filled with Equinox Gold Corp.'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 Equinox Gold Corp.'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
- 🔍 Real-Life EQX Financials: Pre-filled historical and projected data for Equinox Gold Corp.
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Equinox Gold’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Equinox Gold’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the prebuilt Excel template featuring Equinox Gold Corp.'s (EQX) financial data.
- Step 2: Review the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Adjust forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see the recalculated results, including Equinox Gold Corp.'s (EQX) intrinsic value.
- Step 5: Utilize the outputs to make informed investment decisions or create detailed reports.
Why Choose This Calculator for Equinox Gold Corp. (EQX)?
- Accurate Data: Up-to-date Equinox Gold financials provide dependable valuation outcomes.
- Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Pre-configured calculations save you from starting from square one.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants in the mining sector.
- User-Friendly: Clear design and step-by-step guidance make it accessible for all users.
Who Should Use Equinox Gold Corp. (EQX)?
- Individual Investors: Make informed decisions about buying or selling shares of Equinox Gold Corp. (EQX).
- Financial Analysts: Enhance valuation processes with comprehensive financial models specific to Equinox Gold Corp. (EQX).
- Consultants: Provide clients with expert valuation insights related to Equinox Gold Corp. (EQX) quickly and accurately.
- Mining Industry Professionals: Gain a deeper understanding of how mining companies like Equinox Gold Corp. (EQX) are valued to inform your business strategies.
- Finance Students: Explore valuation methods using real-world data and case studies from Equinox Gold Corp. (EQX).
What the Template Contains
- Historical Data: Includes Equinox Gold Corp.'s (EQX) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Equinox Gold Corp.'s (EQX) 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 Equinox Gold Corp.'s (EQX) 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.