NexGen Energy Ltd. (NXE) 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
NexGen Energy Ltd. (NXE) Bundle
Evaluate NexGen Energy Ltd.'s (NXE) financial outlook with expertise! This (NXE) DCF Calculator provides pre-filled financial data and full flexibility to modify revenue growth, WACC, margins, and other essential assumptions to align with your projections.
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 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Revenue Growth, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITDA | -16.7 | -15.4 | -34.7 | -40.3 | -58.1 | .0 | .0 | .0 | .0 | .0 |
| EBITDA, % | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| Depreciation | 1.7 | 1.6 | 1.5 | 1.3 | .7 | .0 | .0 | .0 | .0 | .0 |
| Depreciation, % | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| EBIT | -18.3 | -17.0 | -36.2 | -41.5 | -58.8 | .0 | .0 | .0 | .0 | .0 |
| EBIT, % | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| Total Cash | 36.2 | 51.4 | 146.5 | 97.3 | 201.7 | .0 | .0 | .0 | .0 | .0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .4 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| Accounts Payable | .0 | .0 | .0 | .0 | 18.7 | .0 | .0 | .0 | .0 | .0 |
| Accounts Payable, % | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| Capital Expenditure | -40.0 | -12.7 | -32.5 | -.2 | -4.2 | .0 | .0 | .0 | .0 | .0 |
| Capital Expenditure, % | 100 | 100 | 100 | 100 | 100 | 0 | 0 | 0 | 0 | 0 |
| Tax Rate, % | -17.54 | -17.54 | -17.54 | -17.54 | -17.54 | -17.54 | -17.54 | -17.54 | -17.54 | -17.54 |
| EBITAT | -19.4 | -17.1 | -36.5 | -40.8 | -69.1 | .0 | .0 | .0 | .0 | .0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -57.8 | -28.2 | -67.6 | -39.8 | -54.3 | -18.3 | .0 | .0 | .0 | .0 |
| WACC, % | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 | 12.5 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -16.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 0 | |||||||||
| Terminal Value | 0 | |||||||||
| Present Terminal Value | 0 | |||||||||
| Enterprise Value | -16 | |||||||||
| Net Debt | -90 | |||||||||
| Equity Value | 74 | |||||||||
| Diluted Shares Outstanding, MM | 529 | |||||||||
| Equity Value Per Share | 0.14 |
What You Will Get
- Comprehensive NXE Financials: Access historical and projected data for precise valuation.
- Customizable Inputs: Adjust discount rates, tax assumptions, production forecasts, and capital investments.
- Real-Time Calculations: Intrinsic value and NPV are computed automatically.
- Scenario Testing: Analyze various scenarios to assess NexGen Energy's potential outcomes.
- User-Friendly Interface: Designed for industry experts while remaining approachable for newcomers.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for NexGen Energy Ltd. (NXE).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to the energy sector.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit NexGen’s financial outlook.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to NexGen Energy Ltd. (NXE).
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review NexGen Energy Ltd.'s (NXE) pre-filled financial data and forecasts.
- Step 3: Modify key inputs such as production estimates, discount rates, and operational costs (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
- Step 5: Evaluate the outputs and leverage the results for your investment strategies.
Why Choose NexGen Energy Ltd. (NXE) Calculator?
- Precision: Utilizes real NexGen financial data for reliable results.
- Versatility: Crafted for users to experiment with and adjust inputs effortlessly.
- Efficiency: Eliminate the need to create a financial model from the ground up.
- Expert-Quality: Engineered with the accuracy and usability expected by industry professionals.
- Intuitive: Simple interface designed for users of all financial backgrounds.
Who Should Use This Product?
- Energy Students: Explore renewable energy valuation techniques using real-time data.
- Researchers: Integrate advanced models into your studies on energy markets and sustainability.
- Investors: Validate your investment strategies and analyze valuation outcomes for NexGen Energy Ltd. (NXE).
- Market Analysts: Enhance your analysis with a tailored, user-friendly DCF model specific to the energy sector.
- Entrepreneurs: Understand how publicly traded companies like NexGen Energy Ltd. (NXE) are evaluated in the market.
What the Template Contains
- Pre-Filled Data: Includes NexGen Energy Ltd.'s historical financials and projections.
- 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 NexGen Energy Ltd.'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.