Northern Dynasty Minerals Ltd. (NAK) DCF Valuation

Northern Dynasty Minerals Ltd. (NAK) DCF Valuation

CA | Basic Materials | Industrial Materials | AMEX
Northern Dynasty Minerals Ltd. (NAK) DCF Valuation
  • ✓ 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

Northern Dynasty Minerals Ltd. (NAK) Bundle

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

TOTAL:

Gain insight into your Northern Dynasty Minerals Ltd. (NAK) valuation analysis using our state-of-the-art DCF Calculator! Preloaded with real NAK data, this Excel template enables you to adjust forecasts and assumptions to accurately determine the intrinsic value of Northern Dynasty Minerals Ltd. (NAK).


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 -47.1 -43.2 -21.6 -17.0 -15.5 .0 .0 .0 .0 .0
EBITDA, % 100 100 100 100 100 100 100 100 100 100
Depreciation .4 .4 .2 .2 .0 .0 .0 .0 .0 .0
Depreciation, % 100 100 100 100 100 100 100 100 100 100
EBIT -47.6 -43.6 -21.8 -17.2 -15.5 .0 .0 .0 .0 .0
EBIT, % 100 100 100 100 100 100 100 100 100 100
Total Cash 9.7 29.5 15.5 9.8 12.6 .0 .0 .0 .0 .0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .0 .0
Account Receivables, % 100 100 100 100 100
Inventories .0 .0 .2 .0 .0 .0 .0 .0 .0 .0
Inventories, % 100 100 100 100 100 100 100 100 100 100
Accounts Payable 8.6 4.4 1.3 1.2 .6 .0 .0 .0 .0 .0
Accounts Payable, % 100 100 100 100 100 100 100 100 100 100
Capital Expenditure .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Capital Expenditure, % 100 100 100 100 100 0 0 0 0 0
Tax Rate, % 0.52118 0.52118 0.52118 0.52118 0.52118 0.52118 0.52118 0.52118 0.52118 0.52118
EBITAT -47.7 -43.9 -21.9 -17.3 -15.4 .0 .0 .0 .0 .0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -38.6 -47.8 -24.9 -17.0 -15.9 -.6 .0 .0 .0 .0
WACC, % 7.98 7.98 7.98 7.98 7.98 7.98 7.98 7.98 7.98 7.98
PV UFCF
SUM PV UFCF -.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 0
Terminal Value 0
Present Terminal Value 0
Enterprise Value -1
Net Debt -11
Equity Value 10
Diluted Shares Outstanding, MM 530
Equity Value Per Share 0.02

What You Will Get

  • Editable Forecast Inputs: Easily adjust assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: Northern Dynasty Minerals Ltd.'s (NAK) financial information pre-filled to facilitate your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A refined Excel model designed to fit your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Customizable Financial Inputs: Adjust key metrics such as mineral reserves, production costs, and market prices.
  • Instant Valuation Metrics: Provides real-time calculations of net asset value (NAV) and other essential outputs.
  • Industry-Leading Precision: Incorporates Northern Dynasty's actual financial data for accurate valuation results.
  • Comprehensive Scenario Planning: Evaluate various market conditions and analyze potential impacts effortlessly.
  • Efficiency Booster: Streamline the valuation process without the hassle of constructing intricate models from the ground up.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Northern Dynasty Minerals Ltd. (NAK) data.
  • Step 2: Review the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see recalculated results, including Northern Dynasty Minerals Ltd.'s (NAK) intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports based on the outputs.

Why Choose Northern Dynasty Minerals Ltd. (NAK) Calculator?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for mining investments.
  • Flexible Inputs: Modify yellow-highlighted cells to explore different investment scenarios.
  • In-Depth Analysis: Automatically computes Northern Dynasty's intrinsic value and Net Present Value.
  • Rich Data Set: Includes historical and projected data for reliable analysis.
  • Expert Level: Perfect for financial analysts, investors, and mining industry consultants.

Who Should Use This Product?

  • Individual Investors: Gain insights for making informed decisions about investing in Northern Dynasty Minerals Ltd. (NAK).
  • Financial Analysts: Enhance your analysis with comprehensive financial models tailored for mining companies.
  • Consultants: Provide clients with expert valuation assessments of Northern Dynasty Minerals Ltd. (NAK) efficiently.
  • Mining Industry Professionals: Understand valuation metrics specific to mining companies to inform business strategies.
  • Finance Students: Explore valuation methodologies using real-world examples from the mining sector.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations specifically for Northern Dynasty Minerals Ltd. (NAK).
  • Real-World Data: Historical and projected financials for Northern Dynasty Minerals Ltd. (NAK) preloaded for in-depth analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns to provide deeper insights into performance.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage tailored to Northern Dynasty Minerals Ltd. (NAK).
  • Dashboard with Visual Outputs: Engaging charts and tables that present clear, actionable results.

No products were found matching.