Franco-Nevada Corporation (FNV) DCF Valuation

Franco-Nevada Corporation (FNV) DCF Valuation

CA | Basic Materials | Gold | NYSE
Franco-Nevada Corporation (FNV) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Franco-Nevada Corporation (FNV) Bundle

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

TOTAL:

Discover the true worth of Franco-Nevada Corporation (FNV) with our advanced DCF Calculator! Adjust key assumptions, explore various scenarios, and examine how changes affect Franco-Nevada Corporation (FNV) valuation – all within a single Excel template.


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 844.1 1,020.2 1,300.0 1,315.7 1,219.0 1,347.4 1,489.4 1,646.3 1,819.8 2,011.6
Revenue Growth, % 0 20.86 27.43 1.21 -7.35 10.54 10.54 10.54 10.54 10.54
EBITDA 673.4 614.9 1,157.7 1,106.9 -91.0 824.0 910.8 1,006.8 1,112.9 1,230.1
EBITDA, % 79.78 60.27 89.05 84.13 -7.47 61.15 61.15 61.15 61.15 61.15
Depreciation 269.3 253.7 297.0 274.9 278.1 332.3 367.4 406.1 448.9 496.2
Depreciation, % 31.91 24.87 22.84 20.89 22.81 24.67 24.67 24.67 24.67 24.67
EBIT 404.1 361.1 860.7 832.0 -369.1 491.7 543.5 600.7 664.0 734.0
EBIT, % 47.87 35.4 66.21 63.24 -30.28 36.49 36.49 36.49 36.49 36.49
Total Cash 132.1 534.2 539.3 1,196.5 1,421.9 809.6 895.0 989.2 1,093.5 1,208.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 97.8 93.4 119.8 135.7 111.0
Account Receivables, % 11.59 9.16 9.22 10.31 9.11
Inventories 4.4 .5 .5 .1 .5 1.8 2.0 2.2 2.4 2.6
Inventories, % 0.52127 0.04901 0.03846154 0.00760052 0.04101723 0.13147 0.13147 0.13147 0.13147 0.13147
Accounts Payable 6.8 3.5 8.5 7.0 5.5 7.5 8.3 9.2 10.1 11.2
Accounts Payable, % 0.80559 0.34307 0.65385 0.53204 0.45119 0.55715 0.55715 0.55715 0.55715 0.55715
Capital Expenditure -445.2 -312.6 -760.5 -141.5 -531.2 -528.8 -584.5 -646.1 -714.1 -789.4
Capital Expenditure, % -52.74 -30.64 -58.5 -10.75 -43.57 -39.24 -39.24 -39.24 -39.24 -39.24
Tax Rate, % -28.06 -28.06 -28.06 -28.06 -28.06 -28.06 -28.06 -28.06 -28.06 -28.06
EBITAT 342.6 347.0 736.2 699.2 -472.7 442.9 489.6 541.2 598.2 661.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 71.3 293.1 251.3 815.6 -702.9 225.2 259.0 286.3 316.5 349.8
WACC, % 7.73 7.73 7.73 7.73 7.73 7.73 7.73 7.73 7.73 7.73
PV UFCF
SUM PV UFCF 1,137.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 357
Terminal Value 6,232
Present Terminal Value 4,296
Enterprise Value 5,433
Net Debt -1,422
Equity Value 6,855
Diluted Shares Outstanding, MM 192
Equity Value Per Share 35.70

What You Will Get

  • Real Franco-Nevada Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Franco-Nevada Corporation (FNV).
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specific to Franco-Nevada Corporation (FNV).
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Franco-Nevada Corporation’s (FNV) fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for Franco-Nevada Corporation (FNV).
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for Franco-Nevada Corporation (FNV).

Key Features

  • Accurate Franco-Nevada Financials: Access reliable pre-loaded historical data and future forecasts.
  • Customizable Valuation Assumptions: Modify highlighted cells for key metrics like WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
  • User-Friendly Dashboard: Intuitive charts and summaries to help visualize your valuation results.
  • Designed for All Skill Levels: A straightforward, accessible layout suitable for investors, CFOs, and consultants alike.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Franco-Nevada data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Franco-Nevada’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Franco-Nevada Corporation (FNV)?

  • User-Friendly Interface: Tailored for both novice users and seasoned professionals.
  • Customizable Inputs: Easily adjust parameters to suit your financial analysis.
  • Real-Time Updates: Observe immediate changes in Franco-Nevada’s valuation as you modify inputs.
  • Preloaded Data: Comes with Franco-Nevada’s actual financial metrics for efficient evaluation.
  • Preferred by Experts: Utilized by analysts and investors for making strategic decisions.

Who Should Use This Product?

  • Investors: Accurately estimate Franco-Nevada Corporation’s (FNV) fair value before making investment decisions.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis related to (FNV).
  • Consultants: Quickly customize the template for valuation reports concerning (FNV) for clients.
  • Entrepreneurs: Acquire insights into financial modeling practices employed by leading companies like (FNV).
  • Educators: Implement it as a teaching resource to illustrate valuation methodologies using (FNV) as a case study.

What the Template Contains

  • Pre-Filled DCF Model: Franco-Nevada Corporation’s (FNV) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Franco-Nevada’s (FNV) 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.