Compañía de Minas Buenaventura S.A.A. (BVN) DCF Valuation

Compañía de Minas Buenaventura S.A.A. (BVN) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

Compañía de Minas Buenaventura S.A.A. (BVN) 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:

Streamline your analysis and boost precision with our (BVN) DCF Calculator! Utilizing authentic data from Compañía de Minas Buenaventura S.A.A. and customizable assumptions, this tool empowers you to forecast, evaluate, and value (BVN) just like an expert investor.


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 867.9 676.5 900.5 824.8 823.8 829.1 834.3 839.6 844.9 850.2
Revenue Growth, % 0 -22.05 33.1 -8.4 -0.11603 0.63287 0.63287 0.63287 0.63287 0.63287
EBITDA 180.3 103.8 101.6 179.0 173.7 149.5 150.5 151.4 152.4 153.3
EBITDA, % 20.77 15.34 11.29 21.7 21.08 18.04 18.04 18.04 18.04 18.04
Depreciation 240.6 200.0 196.5 183.3 201.6 208.6 209.9 211.2 212.6 213.9
Depreciation, % 27.72 29.56 21.82 22.22 24.47 25.16 25.16 25.16 25.16 25.16
EBIT -60.3 -96.2 -94.9 -4.3 -27.9 -59.0 -59.4 -59.8 -60.2 -60.6
EBIT, % -6.95 -14.22 -10.54 -0.52097 -3.39 -7.12 -7.12 -7.12 -7.12 -7.12
Total Cash 210.0 235.4 377.0 253.9 219.8 262.5 264.2 265.9 267.6 269.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 319.6 250.7 255.9 249.9 255.5
Account Receivables, % 36.83 37.05 28.42 30.3 31.01
Inventories 98.0 77.3 86.3 88.3 76.5 86.7 87.3 87.8 88.4 88.9
Inventories, % 11.29 11.43 9.58 10.71 9.29 10.46 10.46 10.46 10.46 10.46
Accounts Payable 136.9 196.1 259.6 248.0 293.6 231.0 232.5 233.9 235.4 236.9
Accounts Payable, % 15.78 28.99 28.83 30.07 35.64 27.86 27.86 27.86 27.86 27.86
Capital Expenditure -101.9 -71.5 -90.3 -152.0 -238.7 -132.2 -133.1 -133.9 -134.7 -135.6
Capital Expenditure, % -11.74 -10.58 -10.03 -18.43 -28.97 -15.95 -15.95 -15.95 -15.95 -15.95
Tax Rate, % 75.94 75.94 75.94 75.94 75.94 75.94 75.94 75.94 75.94 75.94
EBITAT -24.8 -115.0 -117.1 -4.3 -6.7 -43.1 -43.4 -43.7 -44.0 -44.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -166.9 162.3 38.5 19.2 8.2 -55.4 32.6 32.8 33.0 33.2
WACC, % 7.26 7.87 7.87 7.87 7.08 7.59 7.59 7.59 7.59 7.59
PV UFCF
SUM PV UFCF 50.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 34
Terminal Value 607
Present Terminal Value 421
Enterprise Value 472
Net Debt 487
Equity Value -15
Diluted Shares Outstanding, MM 254
Equity Value Per Share -0.06

What You Will Get

  • Real BVN Financial Data: Pre-filled with Compañía de Minas Buenaventura’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 Compañía de Minas Buenaventura’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

  • Authentic Buenaventura Financial Data: Gain access to reliable pre-loaded historical performance and future forecasts.
  • Flexible Forecast Parameters: Modify highlighted fields such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic revisions to DCF, Net Present Value (NPV), and cash flow assessments.
  • Interactive Dashboard: User-friendly charts and summaries to illustrate your valuation findings.
  • Designed for All Levels: An easy-to-navigate format tailored for investors, CFOs, and consultants alike.

How It Works

  1. Step 1: Download the Excel file for Compañía de Minas Buenaventura S.A.A. (BVN).
  2. Step 2: Review the pre-filled financial data and forecasts specific to BVN.
  3. Step 3: Adjust key inputs such as production rates, commodity prices, and operational costs (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you change your assumptions.
  5. Step 5: Evaluate the outputs and leverage the findings for your investment strategies.

Why Choose This Calculator for Compañía de Minas Buenaventura S.A.A. (BVN)?

  • Accuracy: Utilizes real Compañía de Minas Buenaventura S.A.A. (BVN) financial data for precise calculations.
  • Flexibility: Tailored for users to easily adjust and experiment with various inputs.
  • Time-Saving: Eliminate 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 interface, suitable for users without extensive financial modeling skills.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and dependable valuation models for mining sector analysis.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the company.
  • Consultants and Advisors: Deliver precise valuation insights for Compañía de Minas Buenaventura S.A.A. (BVN) to clients.
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Mining Industry Enthusiasts: Gain insights into how mining companies like Compañía de Minas Buenaventura S.A.A. (BVN) are valued in the market.

What the Template Contains

  • Pre-Filled Data: Includes Compañía de Minas Buenaventura S.A.A.'s historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Compañía de Minas Buenaventura S.A.A.'s profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.