Silvercorp Metals Inc. (SVM) DCF Valuation

Avaliação DCF Silvercorp Metals Inc. (SVM)

CA | Basic Materials | Silver | AMEX
Silvercorp Metals Inc. (SVM) 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

Compatível com MAC/PC, totalmente desbloqueado

Não É Necessária Experiência; Fácil De Seguir

Silvercorp Metals Inc. (SVM) Bundle

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

TOTAL:

Descubra o verdadeiro valor da Silvercorp Metals Inc. (SVM) com nossa calculadora DCF avançada! Ajustar as principais suposições, explorar vários cenários e avaliar o impacto das alterações na avaliação da Silvercorp-tudo dentro de um modelo de excel amigável.


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 158.8 192.1 217.9 208.1 215.2 233.1 252.5 273.5 296.3 320.9
Revenue Growth, % 0 20.95 13.44 -4.49 3.39 8.32 8.32 8.32 8.32 8.32
EBITDA 74.9 105.5 97.4 66.3 100.7 105.1 113.8 123.3 133.6 144.7
EBITDA, % 47.17 54.92 44.69 31.87 46.77 45.08 45.08 45.08 45.08 45.08
Depreciation 21.6 24.7 27.4 29.0 29.0 31.0 33.5 36.3 39.3 42.6
Depreciation, % 13.6 12.85 12.55 13.92 13.49 13.28 13.28 13.28 13.28 13.28
EBIT 53.3 80.8 70.0 37.4 71.6 74.1 80.3 87.0 94.2 102.1
EBIT, % 33.58 42.06 32.14 17.95 33.28 31.8 31.8 31.8 31.8 31.8
Total Cash 142.5 199.1 212.9 203.3 184.9 219.6 237.9 257.7 279.1 302.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 4.0 1.8 4.8 2.5 2.9
Account Receivables, % 2.5 0.92449 2.2 1.19 1.33
Inventories 8.4 9.8 9.1 8.3 7.4 10.3 11.1 12.0 13.1 14.1
Inventories, % 5.31 5.08 4.19 4.01 3.44 4.4 4.4 4.4 4.4 4.4
Accounts Payable 23.1 30.3 39.7 36.7 41.8 39.9 43.2 46.8 50.7 54.9
Accounts Payable, % 14.56 15.77 18.2 17.65 19.42 17.12 17.12 17.12 17.12 17.12
Capital Expenditure -35.3 -52.2 -67.2 -55.0 -63.5 -63.5 -68.7 -74.5 -80.7 -87.4
Capital Expenditure, % -22.23 -27.17 -30.84 -26.41 -29.49 -27.23 -27.23 -27.23 -27.23 -27.23
Tax Rate, % 48.1 48.1 48.1 48.1 48.1 48.1 48.1 48.1 48.1 48.1
EBITAT 33.8 51.0 37.6 21.9 37.2 43.1 46.7 50.6 54.8 59.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 30.8 31.5 4.7 -3.9 8.4 4.9 13.6 14.8 16.0 17.3
WACC, % 9.86 9.86 9.85 9.86 9.85 9.86 9.86 9.86 9.86 9.86
PV UFCF
SUM PV UFCF 48.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 18
Terminal Value 225
Present Terminal Value 140
Enterprise Value 189
Net Debt -152
Equity Value 341
Diluted Shares Outstanding, MM 179
Equity Value Per Share 1.90

What You Will Get

  • Real SVM Financial Data: Pre-filled with Silvercorp Metals Inc.'s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Silvercorp Metals Inc.'s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive Data: Silvercorp Metals Inc.'s (SVM) historical financials and pre-populated projections.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Insights: Instantly view the recalculated intrinsic value of Silvercorp Metals Inc. (SVM).
  • Visual Representation: Dashboard graphs illustrate valuation outcomes and essential metrics.
  • Designed for Precision: A reliable resource for analysts, investors, and finance professionals.

How It Works

  1. Step 1: Download the Excel file for Silvercorp Metals Inc. (SVM).
  2. Step 2: Review Silvercorp’s pre-filled financial data and projections.
  3. Step 3: Adjust key inputs such as ore production, operating costs, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model refresh in real-time as you modify your assumptions.
  5. Step 5: Evaluate the outputs and leverage the findings for your investment strategies.

Why Choose This Calculator for Silvercorp Metals Inc. (SVM)?

  • Accurate Data: Real Silvercorp financials provide trustworthy valuation outcomes.
  • Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-built calculations save you from having to start from the beginning.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants in the mining sector.
  • User-Friendly: Easy-to-navigate layout and clear instructions ensure accessibility for all users.

Who Should Use This Product?

  • Investors: Accurately assess Silvercorp Metals Inc.'s (SVM) fair value prior to making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to Silvercorp Metals Inc. (SVM).
  • Consultants: Efficiently modify the template for valuation reports tailored to clients interested in Silvercorp Metals Inc. (SVM).
  • Entrepreneurs: Acquire insights into the financial modeling practices used by leading mining companies, including Silvercorp Metals Inc. (SVM).
  • Educators: Employ it as an educational resource to illustrate valuation methodologies relevant to Silvercorp Metals Inc. (SVM).

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Silvercorp Metals Inc. (SVM) 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 Silvercorp Metals Inc. (SVM).
  • 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.

No products were found matching.