|
Solitario Zinc Corp. (XPL) DCF Valuation
US | Basic Materials | Industrial Materials | 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
Solitario Zinc Corp. (XPL) Bundle
Whether you’re an investor or analyst, this (XPL) DCF Calculator is your go-to resource for accurate valuation. Loaded with real data from Solitario Zinc Corp., you can easily adjust forecasts and observe the effects in real time.
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 | .4 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Revenue Growth, % | 0 | -100 | 0 | 0 | 0 | -25 | -25 | -25 | -25 | -25 |
| EBITDA | -3.2 | -1.5 | -2.2 | -3.6 | -4.1 | .0 | .0 | .0 | .0 | .0 |
| EBITDA, % | -790.93 | 100 | 100 | 100 | 100 | 60 | 60 | 60 | 60 | 60 |
| Depreciation | .1 | .1 | .1 | .1 | .0 | .0 | .0 | .0 | .0 | .0 |
| Depreciation, % | 15.2 | 100 | 100 | 100 | 100 | 83.04 | 83.04 | 83.04 | 83.04 | 83.04 |
| EBIT | -3.3 | -1.5 | -2.2 | -3.7 | -4.1 | .0 | .0 | .0 | .0 | .0 |
| EBIT, % | -806.13 | 100 | 100 | 100 | 100 | 60 | 60 | 60 | 60 | 60 |
| Total Cash | 8.4 | 8.0 | 6.9 | 5.2 | 9.7 | .0 | .0 | .0 | .0 | .0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .3 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 65.69 | 100 | 100 | 100 | 100 | 93.14 | 93.14 | 93.14 | 93.14 | 93.14 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 100 | 100 | 100 | 100 | 80 | 80 | 80 | 80 | 80 |
| Accounts Payable | .2 | .2 | .2 | .2 | .6 | .0 | .0 | .0 | .0 | .0 |
| Accounts Payable, % | 55.88 | 100 | 100 | 100 | 100 | 91.18 | 91.18 | 91.18 | 91.18 | 91.18 |
| Capital Expenditure | .0 | .0 | -.6 | -.3 | .0 | .0 | .0 | .0 | .0 | .0 |
| Capital Expenditure, % | -1.23 | 100 | 100 | 100 | 100 | -0.2451 | -0.2451 | -0.2451 | -0.2451 | -0.2451 |
| Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITAT | -3.8 | -.8 | -2.4 | -4.3 | -4.1 | .0 | .0 | .0 | .0 | .0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -3.8 | -.5 | -2.9 | -4.6 | -3.7 | -.6 | .0 | .0 | .0 | .0 |
| WACC, % | 8.21 | 8.21 | 8.21 | 8.21 | 8.21 | 8.21 | 8.21 | 8.21 | 8.21 | 8.21 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 0 | |||||||||
| Terminal Value | 0 | |||||||||
| Present Terminal Value | 0 | |||||||||
| Enterprise Value | -1 | |||||||||
| Net Debt | 0 | |||||||||
| Equity Value | 0 | |||||||||
| Diluted Shares Outstanding, MM | 69 | |||||||||
| Equity Value Per Share | -0.01 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real XPL financials.
- Real-World Data: Historical data and forward-looking estimates (as highlighted in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe how your inputs affect Solitario Zinc Corp.'s valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Comprehensive Zinc Market Data: Gain access to reliable historical performance and future growth forecasts for Solitario Zinc Corp. (XPL).
- Adjustable Valuation Metrics: Modify highlighted fields such as discount rates, production estimates, and profit margins.
- Real-Time Financial Models: Automatic recalculations for DCF, Net Present Value (NPV), and revenue projections.
- User-Friendly Interface: Intuitive graphs and summaries to help you easily interpret your investment analysis.
- Designed for All Skill Levels: A straightforward layout tailored for investors, financial analysts, and industry consultants.
How It Works
- Download the Template: Gain immediate access to the Excel-based Solitario Zinc Corp. (XPL) Valuation Model.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, discount rates, margins, and other key factors.
- Instant Calculations: The model automatically recalculates the intrinsic value of Solitario Zinc Corp. (XPL).
- Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
- Analyze and Decide: Leverage the results to inform your investment or financial analysis decisions.
Why Choose This Calculator for Solitario Zinc Corp. (XPL)?
- User-Friendly Interface: Perfectly crafted for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters effortlessly to suit your financial analysis.
- Real-Time Valuation: Instantly observe changes to Solitario Zinc Corp.'s valuation as you modify inputs.
- Preloaded Data: Comes equipped with Solitario Zinc Corp.'s latest financial information for swift evaluations.
- Relied Upon by Experts: A go-to tool for investors and analysts aiming for strategic insights.
Who Should Use This Product?
- Geology Students: Explore mineral valuation techniques and apply them using real-world data.
- Researchers: Integrate industry-standard models into academic projects or studies.
- Investors: Validate your investment hypotheses and evaluate valuation metrics for Solitario Zinc Corp. (XPL).
- Analysts: Enhance your analysis process with a customizable DCF model tailored for mining companies.
- Small Business Owners: Understand the valuation methods used for large mining firms like Solitario Zinc Corp. (XPL).
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Solitario Zinc Corp. (XPL) 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 Solitario Zinc Corp. (XPL).
- 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.