New Pacific Metals Corp. (NEWP) DCF Valuation

New Pacific Metals Corp. (NEWP) DCF Valuation

CA | Basic Materials | Other Precious Metals | AMEX
New Pacific Metals Corp. (NEWP) 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

New Pacific Metals Corp. (NEWP) Bundle

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

TOTAL:

Whether you’re an investor or analyst, this (NEWP) DCF Calculator is your go-to resource for accurate valuation. Preloaded with real data from New Pacific Metals Corp., you can adjust forecasts and see the effects immediately.


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 5.5 -4.5 -4.7 -5.4 -4.0 .0 .0 .0 .0 .0
EBITDA, % 100 100 100 100 100 100 100 100 100 100
Depreciation .0 .0 .2 .2 .1 .0 .0 .0 .0 .0
Depreciation, % 100 100 100 100 100 100 100 100 100 100
EBIT 5.5 -4.5 -4.8 -5.6 -4.1 .0 .0 .0 .0 .0
EBIT, % 100 100 100 100 100 100 100 100 100 100
Total Cash 31.1 32.3 20.5 4.5 15.4 .0 .0 .0 .0 .0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .2 .2 2.2 .3 .0
Account Receivables, % 100 100 100 100 100
Inventories .1 .0 .0 .4 .0 .0 .0 .0 .0 .0
Inventories, % 100 100 100 100 100 100 100 100 100 100
Accounts Payable .3 .4 1.4 1.0 .4 .0 .0 .0 .0 .0
Accounts Payable, % 100 100 100 100 100 100 100 100 100 100
Capital Expenditure -7.3 -3.1 -8.1 -12.6 -3.4 .0 .0 .0 .0 .0
Capital Expenditure, % 100 100 100 100 100 0 0 0 0 0
Tax Rate, % 0.09244537 0.09244537 0.09244537 0.09244537 0.09244537 0.09244537 0.09244537 0.09244537 0.09244537 0.09244537
EBITAT 15.3 -4.9 -5.0 -5.6 -4.1 .0 .0 .0 .0 .0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 8.0 -7.8 -13.8 -17.0 -7.2 -.4 .0 .0 .0 .0
WACC, % 9.95 9.95 9.95 9.95 9.95 9.95 9.95 9.95 9.95 9.95
PV UFCF
SUM PV UFCF -.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 0
Terminal Value 0
Present Terminal Value 0
Enterprise Value 0
Net Debt -15
Equity Value 15
Diluted Shares Outstanding, MM 168
Equity Value Per Share 0.09

What You Will Receive

  • Comprehensive Financial Model: New Pacific Metals Corp.’s actual data facilitates accurate DCF valuation.
  • Complete Forecast Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
  • Real-Time Calculations: Automatic updates provide immediate feedback as you make adjustments.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
  • Adaptable and Reusable: Designed for flexibility, enabling repeated application for thorough forecasts.

Key Features

  • Real-Life NEWP Data: Pre-filled with New Pacific Metals Corp.'s historical financials and future projections.
  • Fully Customizable Inputs: Modify revenue growth, margins, WACC, tax rates, and capital expenditures as needed.
  • Dynamic Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your adjustments.
  • Scenario Testing: Develop multiple forecast scenarios to explore various valuation results.
  • User-Friendly Design: Intuitive, organized, and suitable for both professionals and novices.

How It Works

  • Download: Obtain the pre-designed Excel file containing New Pacific Metals Corp.'s (NEWP) financial data.
  • Customize: Modify projections, including revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop multiple forecasts and evaluate results instantly.
  • Make Decisions: Utilize the valuation findings to inform your investment strategy.

Why Choose This Calculator for New Pacific Metals Corp. (NEWP)?

  • Accurate Data: Real New Pacific Metals financials ensure reliable valuation results.
  • Customizable: Adjust key parameters like growth rates, WACC, and tax rates to align with your projections.
  • Time-Saving: Pre-built calculations allow you to avoid starting from scratch.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants in the metals industry.
  • User-Friendly: Intuitive design and step-by-step guidance make it accessible for all users.

Who Should Use This Product?

  • Investors: Accurately estimate New Pacific Metals Corp.’s (NEWP) fair value before making investment decisions.
  • CFOs: Leverage a professional-grade DCF model for financial reporting and analysis specific to New Pacific Metals Corp. (NEWP).
  • Consultants: Quickly adapt the template for valuation reports tailored to New Pacific Metals Corp. (NEWP) for clients.
  • Entrepreneurs: Gain insights into financial modeling practices used in the mining sector, including New Pacific Metals Corp. (NEWP).
  • Educators: Use it as a teaching tool to demonstrate valuation methodologies relevant to companies like New Pacific Metals Corp. (NEWP).

What the Template Contains

  • Pre-Filled DCF Model: New Pacific Metals Corp.’s (NEWP) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate New Pacific Metals Corp.’s (NEWP) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.