|
Westwater Resources, Inc. (WWR) 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
Westwater Resources, Inc. (WWR) Bundle
Simplify Westwater Resources, Inc. (WWR) valuation with this customizable DCF Calculator! Featuring real Westwater Resources, Inc. (WWR) financials and adjustable forecast inputs, you can test scenarios and uncover Westwater Resources, Inc. (WWR) fair value in minutes.
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 | .0 | .0 | .0 | .2 | .0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Revenue Growth, % | 0.00 | 0.00 | 0.00 | 0.00 | -100.00 | -25.00 | -25.00 | -25.00 | -25.00 | -25.00 |
| EBITDA | -13.9 | -16.1 | -11.0 | -7.5 | -.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| EBITDA, % | 100.00 | 100.00 | 100.00 | -4026.74 | 100.00 | 60.00 | 60.00 | 60.00 | 60.00 | 60.00 |
| Depreciation | .0 | .0 | .1 | .2 | -.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Depreciation, % | 100.00 | 100.00 | 100.00 | 118.18 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| EBIT | -13.9 | -16.1 | -11.1 | -7.8 | .0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| EBIT, % | 100.00 | 100.00 | 100.00 | -4144.92 | 100.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Cash | 51.8 | 115.3 | 75.2 | 10.9 | 4.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Account Receivables, % | 100.00 | 100.00 | 100.00 | 0.00 | 100.00 | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Inventories | .0 | .0 | .0 | .0 | .0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Inventories, % | 100.00 | 100.00 | 100.00 | 0.00 | 100.00 | 80.00 | 80.00 | 80.00 | 80.00 | 80.00 |
| Accounts Payable | 1.7 | 3.0 | 23.0 | 6.0 | 9.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Accounts Payable, % | 100.00 | 100.00 | 100.00 | 3185.56 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 | 100.00 |
| Capital Expenditure | -4.1 | -3.4 | -52.8 | -58.3 | -6.1 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 |
| Capital Expenditure, % | 100.00 | 100.00 | 100.00 | -31173.80 | 100.00 | -20.00 | -20.00 | -20.00 | -20.00 | -20.00 |
| Tax Rate, % | -100.00 | -1.24 | 5.41 | 0.00 | 0.00 | -19.17 | -19.17 | -19.17 | -19.17 | -19.17 |
| EBITAT | -27.8 | -16.3 | -10.5 | -7.8 | .0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Depreciation | 0.0 | 0.0 | 0.1 | 0.2 | -0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Changes in Account Receivables | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||
| Changes in Inventories | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||
| Changes in Accounts Payable | -9.5 | 0.0 | 0.0 | 0.0 | 0.0 | |||||
| Capital Expenditure | -4.1 | -3.4 | -52.8 | -58.3 | -6.1 | -0.0 | -0.0 | -0.0 | -0.0 | -0.0 |
| UFCF | -30.1 | -18.3 | -43.1 | -82.9 | -2.8 | -9.5 | 0.0 | 0.0 | 0.0 | 0.0 |
| WACC, % | 10.58 | 10.58 | 10.58 | 10.58 | 10.58 | 10.58 | 10.58 | 10.58 | 10.58 | 10.58 |
| PV UFCF | -8.6 | |||||||||
| SUM PV UFCF | -8.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 0.0 | |||||||||
| Terminal Value | 0.0 | |||||||||
| Present Terminal Value | 0.0 | |||||||||
| Enterprise Value | -8.6 | |||||||||
| Net Debt | -4.0 | |||||||||
| Equity Value | -4.6 | |||||||||
| Diluted Shares Outstanding, MM | 59.0 | |||||||||
| Equity Value Per Share | -0.08 |
What You Will Receive
- Pre-Filled Financial Model: Westwater Resources, Inc.'s (WWR) actual data facilitates accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential factors.
- Real-Time Calculations: Automatic updates allow you to view results instantly as adjustments are made.
- Investor-Ready Template: A polished Excel file crafted for high-quality valuation.
- Customizable and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.
Key Features
- Comprehensive Financial Data: Gain access to precise pre-loaded historical figures and future forecasts for Westwater Resources, Inc. (WWR).
- Adjustable Forecast Inputs: Modify highlighted cells for parameters such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Enjoy automatic updates to DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Intuitive charts and summaries designed to help you visualize your valuation outcomes.
- Designed for All Skill Levels: A straightforward, user-centric layout suitable for investors, CFOs, and consultants alike.
How It Works
- Step 1: Download the prebuilt Excel template containing Westwater Resources, Inc. (WWR) data.
- Step 2: Navigate through 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 the recalculated results, including Westwater Resources, Inc.'s (WWR) intrinsic value.
- Step 5: Make well-informed investment decisions or create reports based on the outputs.
Why Choose This Calculator for Westwater Resources, Inc. (WWR)?
- Accuracy: Utilizes real Westwater financial data for precise calculations.
- Flexibility: Allows users to easily test and adjust inputs as needed.
- Time-Saving: Eliminates the need to create a DCF model from the ground up.
- Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
- User-Friendly: Intuitive design makes it accessible for all users, regardless of financial expertise.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for analyzing Westwater Resources, Inc. (WWR) investments.
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights for clients considering Westwater Resources, Inc. (WWR) stock.
- Students and Educators: Utilize real-world data for practicing and teaching financial modeling techniques related to the mining sector.
- Mining Industry Enthusiasts: Gain insights into how companies like Westwater Resources, Inc. (WWR) are valued within the market.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Westwater Resources, Inc. (WWR) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), featuring parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models illustrating intrinsic value with comprehensive calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Westwater Resources, Inc. (WWR).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to simplify result analysis.
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.