Fury Gold Mines Limited (FURY) DCF Valuation

Fury Gold Mines Limited (FURY) 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

Fury Gold Mines Limited (FURY) 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:

Looking to assess the intrinsic value of Fury Gold Mines Limited? Our (FURY) DCF Calculator integrates real-world data with extensive customization features, enabling you to refine your forecasts and enhance your investment strategies.


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 -6.4 -7.1 -13.9 -10.4 -10.0 .0 .0 .0 .0 .0
EBITDA, % 100 100 100 100 100 100 100 100 100 100
Depreciation .2 .2 .3 .3 .2 .0 .0 .0 .0 .0
Depreciation, % 100 100 100 100 100 100 100 100 100 100
EBIT -6.6 -7.3 -14.2 -10.7 -10.2 .0 .0 .0 .0 .0
EBIT, % 100 100 100 100 100 100 100 100 100 100
Total Cash .7 12.5 2.7 7.6 5.9 .0 .0 .0 .0 .0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .6 .2 .3 .0
Account Receivables, % 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 .6 .0 .0 .0 .0 .0
Accounts Payable, % 100 100 100 100 100 100 100 100 100 100
Capital Expenditure -.7 -8.9 -.1 -.9 .0 .0 .0 .0 .0 .0
Capital Expenditure, % 100 100 100 100 100 0 0 0 0 0
Tax Rate, % 1.65 1.65 1.65 1.65 1.65 1.65 1.65 1.65 1.65 1.65
EBITAT -6.5 -9.6 -11.6 -10.8 -10.0 .0 .0 .0 .0 .0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -7.0 -18.9 -11.0 -11.4 -8.9 -.6 .0 .0 .0 .0
WACC, % 11.32 11.33 11.31 11.33 11.32 11.32 11.32 11.32 11.32 11.32
PV UFCF
SUM PV UFCF -.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 0
Terminal Value 0
Present Terminal Value 0
Enterprise Value -1
Net Debt -5
Equity Value 4
Diluted Shares Outstanding, MM 144
Equity Value Per Share 0.03

What You Will Receive

  • Comprehensive Financial Model: Fury Gold Mines Limited’s (FURY) actual data allows for accurate DCF valuation.
  • Complete Forecasting Control: Modify revenue growth, profit margins, WACC, and other essential factors.
  • Real-Time Calculations: Automatic updates provide immediate insights as adjustments are made.
  • Professional-Grade Template: An expertly crafted Excel file suitable for high-level valuation.
  • Flexible and Reusable: Designed for adaptability, enabling ongoing use for in-depth forecasts.

Key Features

  • Comprehensive Data: Fury Gold Mines Limited’s historical financials and predictive models.
  • Customizable Assumptions: Adjust inputs such as WACC, tax rates, production growth, and profit margins.
  • Real-Time Analysis: Monitor Fury Gold’s intrinsic value calculations as you modify inputs.
  • Intuitive Visualizations: Interactive charts showcase valuation outcomes and essential metrics.
  • Designed for Precision: A reliable resource for analysts, investors, and finance professionals.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based FURY 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 Fury Gold Mines Limited’s intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Utilize the results to inform your investment or financial analysis decisions.

Why Choose Fury Gold Mines Limited (FURY) Calculator?

  • Accuracy: Utilizes real financial data from Fury Gold Mines for precise calculations.
  • Flexibility: Tailored for users to adjust and experiment with various inputs effortlessly.
  • Time-Saving: Avoid the complexities of creating a financial 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 skills.

Who Should Use This Product?

  • Individual Investors: Gain insights to make informed decisions about buying or selling Fury Gold Mines Limited (FURY) stock.
  • Financial Analysts: Enhance valuation efforts with comprehensive financial models tailored for Fury Gold Mines Limited (FURY).
  • Consultants: Provide clients with accurate and timely valuation assessments related to Fury Gold Mines Limited (FURY).
  • Business Owners: Learn about the valuation of mining companies like Fury Gold Mines Limited (FURY) to inform your business strategy.
  • Finance Students: Explore real-world data and scenarios to master valuation techniques relevant to Fury Gold Mines Limited (FURY).

What the Template Contains

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

No products were found matching.