Avino Silver & Gold Mines Ltd. (ASM) DCF Valuation

Avino Silver & Gold Mines Ltd. (ASM) DCF Valuation
  • ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
  • ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
  • ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
  • ✓ Aucune Expertise N'Est Requise; Facile À Suivre

Avino Silver & Gold Mines Ltd. (ASM) 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 Avino Silver & Gold Mines Ltd. (ASM) with our premium DCF Calculator! Adjust key assumptions, explore various scenarios, and assess how different changes influence Avino's valuation – all within one convenient 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 31.7 16.0 11.2 44.2 43.9 46.1 48.4 50.8 53.3 55.9
Revenue Growth, % 0 -49.53 -29.92 293.54 -0.67441 4.97 4.97 4.97 4.97 4.97
EBITDA 1.0 -6.8 .5 9.9 2.8 -.5 -.6 -.6 -.6 -.6
EBITDA, % 3.21 -42.34 4.65 22.35 6.36 -1.16 -1.16 -1.16 -1.16 -1.16
Depreciation 3.9 2.3 2.1 2.1 2.9 5.3 5.6 5.8 6.1 6.4
Depreciation, % 12.34 14.52 19.09 4.85 6.65 11.49 11.49 11.49 11.49 11.49
EBIT -2.9 -9.1 -1.6 7.7 -.1 -5.8 -6.1 -6.4 -6.7 -7.1
EBIT, % -9.12 -56.87 -14.45 17.5 -0.29392 -12.65 -12.65 -12.65 -12.65 -12.65
Total Cash 9.6 11.7 24.8 11.2 2.7 21.7 22.7 23.9 25.0 26.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 7.0 5.6 4.6 2.7 10.0
Account Receivables, % 21.92 34.78 40.72 6.05 22.78
Inventories 5.6 1.7 5.2 6.3 8.8 10.0 10.5 11.0 11.5 12.1
Inventories, % 17.61 10.35 46.13 14.17 20.11 21.67 21.67 21.67 21.67 21.67
Accounts Payable 4.9 2.1 3.1 9.5 11.7 9.6 10.0 10.5 11.0 11.6
Accounts Payable, % 15.46 12.91 27.27 21.43 26.61 20.73 20.73 20.73 20.73 20.73
Capital Expenditure -3.3 -2.0 -1.9 -7.8 -7.4 -6.9 -7.2 -7.6 -7.9 -8.3
Capital Expenditure, % -10.32 -12.57 -17.04 -17.73 -16.8 -14.89 -14.89 -14.89 -14.89 -14.89
Tax Rate, % 206.27 206.27 206.27 206.27 206.27 206.27 206.27 206.27 206.27 206.27
EBITAT -2.3 -7.7 -2.1 3.1 .1 -3.5 -3.7 -3.9 -4.1 -4.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -9.3 -4.9 -3.4 4.6 -12.0 -10.0 -6.0 -6.2 -6.6 -6.9
WACC, % 13.85 13.87 13.94 13.69 13.53 13.78 13.78 13.78 13.78 13.78
PV UFCF
SUM PV UFCF -25.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -7
Terminal Value -60
Present Terminal Value -31
Enterprise Value -56
Net Debt 1
Equity Value -57
Diluted Shares Outstanding, MM 125
Equity Value Per Share -0.46

What You Will Get

  • Real ASM Financial Data: Pre-filled with Avino Silver & Gold Mines Ltd.'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 ASM'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

  • Customizable Mining Parameters: Adjust essential inputs such as silver and gold prices, production costs, and resource estimates.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and other financial metrics.
  • High-Precision Accuracy: Incorporates Avino’s actual financial data for reliable valuation results.
  • Effortless Scenario Analysis: Explore various assumptions and evaluate different outcomes with ease.
  • Efficiency Booster: Streamline the valuation process without the need for complex model creation.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based ASM DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model automatically recalculates Avino Silver & Gold Mines Ltd.'s intrinsic value.
  4. Test Scenarios: Experiment with different assumptions to assess potential valuation shifts.
  5. Analyze and Decide: Leverage the results to inform your investment or financial analysis.

Why Choose This Calculator for Avino Silver & Gold Mines Ltd. (ASM)?

  • User-Friendly Interface: Tailored for both novice users and seasoned professionals.
  • Customizable Inputs: Adjust parameters easily to suit your financial analysis needs.
  • Real-Time Valuation: Observe immediate updates to Avino's valuation as you change the inputs.
  • Preloaded Data: Comes with Avino’s latest financial figures for swift evaluations.
  • Endorsed by Experts: Favored by investors and analysts for making well-informed decisions.

Who Should Use This Product?

  • Mining Investors: Develop comprehensive and accurate valuation models for analyzing Avino Silver & Gold Mines Ltd. (ASM).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the mining sector.
  • Consultants and Advisors: Deliver precise valuation insights for clients interested in Avino Silver & Gold Mines Ltd. (ASM).
  • Students and Educators: Utilize real-world mining data to practice and teach financial modeling techniques.
  • Resource Sector Enthusiasts: Gain insights into how mining companies like Avino Silver & Gold Mines Ltd. (ASM) are valued in the market.

What the Template Contains

  • Pre-Filled DCF Model: Avino Silver & Gold Mines Ltd.'s (ASM) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Avino Silver & Gold Mines Ltd.'s (ASM) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.