|
Sandstorm Gold Ltd. (SAND) DCF Valuation
CA | Basic Materials | Gold | NYSE
|
- ✓ 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
Sandstorm Gold Ltd. (SAND) Bundle
Evaluate Sandstorm Gold Ltd.'s (SAND) financial prospects like an expert! This (SAND) DCF Calculator provides pre-filled financial data along with the flexibility to modify revenue growth, WACC, margins, and other essential assumptions to align with your forecasts.
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 | 89.4 | 93.0 | 114.9 | 148.7 | 179.6 | 214.6 | 256.3 | 306.1 | 365.6 | 436.6 |
| Revenue Growth, % | 0 | 4.02 | 23.47 | 29.49 | 20.78 | 19.44 | 19.44 | 19.44 | 19.44 | 19.44 |
| EBITDA | 58.1 | 63.2 | 82.4 | 162.3 | 167.5 | 170.7 | 203.9 | 243.6 | 290.9 | 347.5 |
| EBITDA, % | 64.96 | 67.9 | 71.77 | 109.09 | 93.25 | 79.57 | 79.57 | 79.57 | 79.57 | 79.57 |
| Depreciation | 39.2 | 35.4 | 35.9 | 57.9 | 77.3 | 83.7 | 99.9 | 119.4 | 142.6 | 170.3 |
| Depreciation, % | 43.81 | 38.04 | 31.22 | 38.9 | 43.04 | 39 | 39 | 39 | 39 | 39 |
| EBIT | 18.9 | 27.8 | 46.6 | 104.4 | 90.2 | 91.0 | 108.6 | 129.7 | 155.0 | 185.1 |
| EBIT, % | 21.14 | 29.86 | 40.55 | 70.19 | 50.21 | 42.39 | 42.39 | 42.39 | 42.39 | 42.39 |
| Total Cash | 17.8 | 115.6 | 21.2 | 10.8 | 33.4 | 70.4 | 84.1 | 100.5 | 120.0 | 143.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 7.6 | 8.0 | 11.8 | 21.4 | 16.0 | 21.7 | 26.0 | 31.0 | 37.0 | 44.2 |
| Account Receivables, % | 8.51 | 8.61 | 10.24 | 14.38 | 8.9 | 10.13 | 10.13 | 10.13 | 10.13 | 10.13 |
| Inventories | .0 | .0 | .0 | .0 | -.9 | -.2 | -.2 | -.3 | -.3 | -.4 |
| Inventories, % | 0.000001118143 | 0.00000107498 | 0.000000871 | 0 | -0.47366 | -0.09473062 | -0.09473062 | -0.09473062 | -0.09473062 | -0.09473062 |
| Accounts Payable | 3.9 | 3.4 | 2.2 | 3.8 | 5.7 | 6.7 | 8.1 | 9.6 | 11.5 | 13.7 |
| Accounts Payable, % | 4.32 | 3.69 | 1.94 | 2.56 | 3.2 | 3.14 | 3.14 | 3.14 | 3.14 | 3.14 |
| Capital Expenditure | -61.3 | -3.5 | -152.7 | -620.8 | -20.9 | -121.8 | -145.5 | -173.8 | -207.6 | -247.9 |
| Capital Expenditure, % | -68.53 | -3.74 | -132.94 | -417.39 | -11.66 | -56.78 | -56.78 | -56.78 | -56.78 | -56.78 |
| Tax Rate, % | 16.49 | 16.49 | 16.49 | 16.49 | 16.49 | 16.49 | 16.49 | 16.49 | 16.49 | 16.49 |
| EBITAT | 13.5 | 15.8 | 28.7 | 93.2 | 75.3 | 66.0 | 78.8 | 94.1 | 112.4 | 134.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -12.4 | 46.9 | -93.1 | -477.8 | 139.9 | 22.4 | 30.3 | 36.2 | 43.3 | 51.7 |
| WACC, % | 8.8 | 8.55 | 8.63 | 9.11 | 9.01 | 8.82 | 8.82 | 8.82 | 8.82 | 8.82 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 139.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 53 | |||||||||
| Terminal Value | 773 | |||||||||
| Present Terminal Value | 506 | |||||||||
| Enterprise Value | 645 | |||||||||
| Net Debt | 430 | |||||||||
| Equity Value | 215 | |||||||||
| Diluted Shares Outstanding, MM | 300 | |||||||||
| Equity Value Per Share | 0.72 |
What You Will Get
- Pre-Filled Financial Model: Sandstorm Gold Ltd.'s actual data allows for accurate DCF valuation.
- Full Forecast Control: Modify gold production, operating costs, discount rates, and other essential metrics.
- Instant Calculations: Automatic updates provide real-time results as you adjust inputs.
- Investor-Ready Template: A polished Excel file crafted for high-quality valuation.
- Customizable and Reusable: Designed for adaptability, enabling multiple uses for in-depth forecasts.
Key Features
- Comprehensive Historical Data: Sandstorm Gold Ltd.'s (SAND) past financial statements and pre-filled projections.
- Customizable Parameters: Adjust factors such as discount rates, tax implications, revenue growth, and profit margins.
- Real-Time Valuation: Monitor Sandstorm Gold Ltd.'s (SAND) intrinsic value as it updates instantly.
- Intuitive Visualizations: Dashboard graphs showcase valuation results and essential financial metrics.
- Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.
How It Works
- Download the Template: Get instant access to the Excel-based SAND DCF Calculator.
- Input Your Assumptions: Adjust yellow-highlighted cells for growth rates, WACC, margins, and more.
- Instant Calculations: The model automatically updates Sandstorm Gold Ltd.'s intrinsic value.
- Test Scenarios: Simulate different assumptions to evaluate potential valuation changes.
- Analyze and Decide: Use the results to guide your investment or financial analysis.
Why Choose This Calculator for Sandstorm Gold Ltd. (SAND)?
- Designed for Investors: A sophisticated tool tailored for analysts, portfolio managers, and gold enthusiasts.
- Accurate Market Data: Sandstorm Gold's historical and projected financials preloaded for precision.
- Flexible Scenario Analysis: Effortlessly simulate various market conditions and investment strategies.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly Interface: Clear, step-by-step guidance to facilitate your investment decisions.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Sandstorm Gold Ltd. (SAND) shares.
- Financial Analysts: Enhance valuation processes with comprehensive financial models tailored for the mining sector.
- Consultants: Provide clients with accurate and timely valuation insights regarding Sandstorm Gold Ltd. (SAND).
- Mining Industry Professionals: Gain a deeper understanding of gold streaming and its impact on company valuations.
- Finance Students: Explore valuation methodologies using real-life examples from the mining industry.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Sandstorm Gold Ltd. historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Sandstorm Gold Ltd. (SAND).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.
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.