Southern Copper Corporation (SCCO) DCF Valuation

Southern Copper Corporation (SCCO) DCF Valuation
  • ✓ 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

Southern Copper Corporation (SCCO) Bundle

DCF model
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 potential of Southern Copper Corporation (SCCO) with our professional-grade DCF Calculator! Adjust key assumptions, explore various scenarios, and evaluate how different changes affect Southern Copper Corporation (SCCO) 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 7,285.6 7,984.9 10,934.1 10,047.9 9,895.8 10,809.0 11,806.6 12,896.2 14,086.3 15,386.3
Revenue Growth, % 0 9.6 36.93 -8.1 -1.51 9.23 9.23 9.23 9.23 9.23
EBITDA 3,531.6 3,888.0 6,859.9 5,232.1 5,116.1 5,700.2 6,226.2 6,800.8 7,428.4 8,114.0
EBITDA, % 48.47 48.69 62.74 52.07 51.7 52.74 52.74 52.74 52.74 52.74
Depreciation 764.4 775.6 806.0 796.3 833.6 949.6 1,037.2 1,132.9 1,237.5 1,351.7
Depreciation, % 10.49 9.71 7.37 7.93 8.42 8.79 8.79 8.79 8.79 8.79
EBIT 2,767.2 3,112.4 6,053.9 4,435.8 4,282.5 4,750.6 5,189.0 5,667.9 6,190.9 6,762.3
EBIT, % 37.98 38.98 55.37 44.15 43.28 43.95 43.95 43.95 43.95 43.95
Total Cash 2,005.8 2,594.4 3,488.9 2,278.0 1,750.8 2,860.0 3,123.9 3,412.2 3,727.1 4,071.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 911.8 1,136.6 1,446.6 1,473.8 1,228.3
Account Receivables, % 12.52 14.23 13.23 14.67 12.41
Inventories 1,068.5 950.2 972.9 1,013.9 1,016.9 1,206.9 1,318.3 1,440.0 1,572.9 1,718.0
Inventories, % 14.67 11.9 8.9 10.09 10.28 11.17 11.17 11.17 11.17 11.17
Accounts Payable 598.3 594.6 591.9 657.6 652.6 739.6 807.8 882.4 963.8 1,052.8
Accounts Payable, % 8.21 7.45 5.41 6.54 6.59 6.84 6.84 6.84 6.84 6.84
Capital Expenditure -707.5 -592.2 -892.3 -948.5 -1,008.6 -971.1 -1,060.7 -1,158.6 -1,265.5 -1,382.3
Capital Expenditure, % -9.71 -7.42 -8.16 -9.44 -10.19 -8.98 -8.98 -8.98 -8.98 -8.98
Tax Rate, % 38.69 38.69 38.69 38.69 38.69 38.69 38.69 38.69 38.69 38.69
EBITAT 1,694.4 1,780.1 3,610.0 2,744.9 2,625.5 2,862.2 3,126.3 3,414.8 3,730.0 4,074.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 369.3 1,853.3 3,188.3 2,590.2 2,688.0 2,516.2 2,925.9 3,195.9 3,490.9 3,813.0
WACC, % 9.43 9.41 9.42 9.43 9.43 9.42 9.42 9.42 9.42 9.42
PV UFCF
SUM PV UFCF 12,048.6
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 3,946
Terminal Value 66,646
Present Terminal Value 42,487
Enterprise Value 54,536
Net Debt 5,879
Equity Value 48,657
Diluted Shares Outstanding, MM 786
Equity Value Per Share 61.94

What You Will Get

  • Real SCCO Financial Data: Pre-filled with Southern Copper Corporation’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 Southern Copper Corporation’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

  • 🔍 Real-Life SCCO Financials: Pre-filled historical and projected data for Southern Copper Corporation (SCCO).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Southern Copper's intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Southern Copper's valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Southern Copper Corporation’s (SCCO) 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 observe recalculated results, including Southern Copper Corporation’s intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports based on the outputs.

Why Choose This Calculator for Southern Copper Corporation (SCCO)?

  • Accuracy: Utilizes real Southern Copper Corporation financials for precise data.
  • 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 precision expected at the CFO level.
  • User-Friendly: Intuitive design makes it accessible for users without extensive financial modeling knowledge.

Who Should Use This Product?

  • Investors: Accurately assess Southern Copper Corporation’s (SCCO) fair value prior to making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis related to Southern Copper Corporation (SCCO).
  • Consultants: Efficiently customize the template for valuation reports tailored to clients in the mining sector.
  • Entrepreneurs: Acquire knowledge about financial modeling practices employed by leading mining firms.
  • Educators: Implement it as a teaching resource to illustrate valuation techniques in the mining industry.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for Southern Copper Corporation (SCCO).
  • Real-World Data: Southern Copper’s historical and projected financials preloaded for in-depth analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore different scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results.

No products were found matching.