SSR Mining Inc. (SSRM) DCF Valuation

SSR Mining Inc. (SSRM) 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

SSR Mining Inc. (SSRM) 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:

Evaluate SSR Mining Inc.'s financial outlook like an expert! This SSRM DCF Calculator provides you with pre-filled financial data and the complete 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 606.9 853.1 1,474.2 1,148.0 1,426.9 1,479.3 1,533.6 1,589.8 1,648.1 1,708.6
Revenue Growth, % 0 40.58 72.81 -22.12 24.29 3.67 3.67 3.67 3.67 3.67
EBITDA 229.6 342.1 776.7 371.0 30.6 488.4 506.3 524.9 544.1 564.1
EBITDA, % 37.83 40.1 52.69 32.31 2.14 33.01 33.01 33.01 33.01 33.01
Depreciation 112.9 119.0 230.7 180.1 214.0 233.4 242.0 250.9 260.1 269.6
Depreciation, % 18.61 13.95 15.65 15.68 15 15.78 15.78 15.78 15.78 15.78
EBIT 116.6 223.0 546.0 190.9 -183.4 255.0 264.3 274.0 284.1 294.5
EBIT, % 19.22 26.15 37.04 16.63 -12.85 17.24 17.24 17.24 17.24 17.24
Total Cash 570.1 887.4 1,058.0 695.7 513.3 1,071.9 1,111.2 1,151.9 1,194.2 1,238.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 54.2 83.2 86.1 62.6 142.2
Account Receivables, % 8.93 9.75 5.84 5.45 9.96
Inventories 237.6 437.4 389.4 501.6 515.1 581.7 603.1 625.2 648.1 671.9
Inventories, % 39.15 51.27 26.42 43.69 36.1 39.33 39.33 39.33 39.33 39.33
Accounts Payable 33.6 42.9 34.8 78.9 37.1 66.3 68.7 71.2 73.8 76.6
Accounts Payable, % 5.53 5.03 2.36 6.88 2.6 4.48 4.48 4.48 4.48 4.48
Capital Expenditure -135.8 -169.3 -164.8 -137.5 -223.4 -239.8 -248.6 -257.7 -267.1 -276.9
Capital Expenditure, % -22.37 -19.85 -11.18 -11.98 -15.66 -16.21 -16.21 -16.21 -16.21 -16.21
Tax Rate, % 51.58 51.58 51.58 51.58 51.58 51.58 51.58 51.58 51.58 51.58
EBITAT 77.6 186.4 484.5 153.9 -88.8 187.6 194.5 201.6 209.0 216.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -203.4 -83.4 587.4 151.9 -233.2 167.9 164.7 170.7 177.0 183.5
WACC, % 7.82 7.96 8 7.93 7.67 7.88 7.88 7.88 7.88 7.88
PV UFCF
SUM PV UFCF 689.4
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 190
Terminal Value 4,340
Present Terminal Value 2,971
Enterprise Value 3,660
Net Debt -172
Equity Value 3,832
Diluted Shares Outstanding, MM 205
Equity Value Per Share 18.72

What You Will Get

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

Key Features

  • Customizable Mining Metrics: Adjust key inputs such as gold production, cash costs, and capital investments.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and other financial metrics.
  • Industry-Leading Precision: Incorporates SSR Mining Inc.'s (SSRM) real-world data for accurate valuation results.
  • Effortless Scenario Analysis: Evaluate various mining scenarios and easily compare different outcomes.
  • Efficiency Booster: Avoid the hassle of constructing complex valuation models from the ground up.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based SSR Mining Inc. (SSRM) DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other key variables.
  3. Instant Calculations: The model automatically recalculates the intrinsic value of SSR Mining Inc. (SSRM).
  4. Test Scenarios: Experiment with different assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Utilize the outcomes to inform your investment or financial analysis decisions.

Why Choose SSR Mining Inc. (SSRM)?

  • Save Time: Utilize our streamlined processes without the hassle of extensive research.
  • Enhance Accuracy: Depend on our comprehensive data and methodologies to minimize valuation discrepancies.
  • Fully Customizable: Adjust our models to align with your specific mining projects and forecasts.
  • Easy to Understand: Intuitive graphs and outputs facilitate straightforward analysis of results.
  • Endorsed by Professionals: Crafted for industry experts who prioritize accuracy and efficiency.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and precise valuation models for analyzing SSR Mining Inc. (SSRM) investments.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within mining operations.
  • Consultants and Advisors: Deliver accurate valuation assessments for clients interested in SSR Mining Inc. (SSRM).
  • Students and Educators: Utilize real-world data to learn and teach financial modeling in the mining sector.
  • Mining Industry Enthusiasts: Gain insights into how mining companies like SSR Mining Inc. (SSRM) are valued in the market.

What the Template Contains

  • Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for SSR Mining Inc. (SSRM).
  • Real-World Data: SSR Mining's historical and projected financials preloaded for analysis.
  • Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to test various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for in-depth insights.
  • Key Ratios: Built-in analysis for profitability, efficiency, and leverage specific to SSR Mining Inc. (SSRM).
  • Dashboard with Visual Outputs: Charts and tables for clear, actionable results relevant to SSR Mining Inc. (SSRM).