Silvercorp Metals Inc. (SVM) DCF Valuation

Silvercorp Metals Inc. (SVM) 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

Silvercorp Metals Inc. (SVM) 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 value of Silvercorp Metals Inc. (SVM) with our advanced DCF Calculator! Adjust key assumptions, explore various scenarios, and assess the impact of changes on Silvercorp's valuation – all within a user-friendly 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 158.8 192.1 217.9 208.1 215.2 233.1 252.5 273.5 296.3 320.9
Revenue Growth, % 0 20.95 13.44 -4.49 3.39 8.32 8.32 8.32 8.32 8.32
EBITDA 74.9 105.5 97.4 66.3 100.7 105.1 113.8 123.3 133.6 144.7
EBITDA, % 47.17 54.92 44.69 31.87 46.77 45.08 45.08 45.08 45.08 45.08
Depreciation 21.6 24.7 27.4 29.0 29.0 31.0 33.5 36.3 39.3 42.6
Depreciation, % 13.6 12.85 12.55 13.92 13.49 13.28 13.28 13.28 13.28 13.28
EBIT 53.3 80.8 70.0 37.4 71.6 74.1 80.3 87.0 94.2 102.1
EBIT, % 33.58 42.06 32.14 17.95 33.28 31.8 31.8 31.8 31.8 31.8
Total Cash 142.5 199.1 212.9 203.3 184.9 219.6 237.9 257.7 279.1 302.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 4.0 1.8 4.8 2.5 2.9
Account Receivables, % 2.5 0.92449 2.2 1.19 1.33
Inventories 8.4 9.8 9.1 8.3 7.4 10.3 11.1 12.0 13.1 14.1
Inventories, % 5.31 5.08 4.19 4.01 3.44 4.4 4.4 4.4 4.4 4.4
Accounts Payable 23.1 30.3 39.7 36.7 41.8 39.9 43.2 46.8 50.7 54.9
Accounts Payable, % 14.56 15.77 18.2 17.65 19.42 17.12 17.12 17.12 17.12 17.12
Capital Expenditure -35.3 -52.2 -67.2 -55.0 -63.5 -63.5 -68.7 -74.5 -80.7 -87.4
Capital Expenditure, % -22.23 -27.17 -30.84 -26.41 -29.49 -27.23 -27.23 -27.23 -27.23 -27.23
Tax Rate, % 48.1 48.1 48.1 48.1 48.1 48.1 48.1 48.1 48.1 48.1
EBITAT 33.8 51.0 37.6 21.9 37.2 43.1 46.7 50.6 54.8 59.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 30.8 31.5 4.7 -3.9 8.4 4.9 13.6 14.8 16.0 17.3
WACC, % 9.92 9.92 9.91 9.91 9.91 9.91 9.91 9.91 9.91 9.91
PV UFCF
SUM PV UFCF 48.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 18
Terminal Value 223
Present Terminal Value 139
Enterprise Value 188
Net Debt -152
Equity Value 339
Diluted Shares Outstanding, MM 179
Equity Value Per Share 1.89

What You Will Get

  • Real SVM Financial Data: Pre-filled with Silvercorp Metals Inc.'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 Silvercorp Metals Inc.'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

  • Comprehensive Data: Silvercorp Metals Inc.'s (SVM) historical financials and pre-populated projections.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Insights: Instantly view the recalculated intrinsic value of Silvercorp Metals Inc. (SVM).
  • Visual Representation: Dashboard graphs illustrate valuation outcomes and essential metrics.
  • Designed for Precision: A reliable resource for analysts, investors, and finance professionals.

How It Works

  1. Step 1: Download the Excel file for Silvercorp Metals Inc. (SVM).
  2. Step 2: Review Silvercorp’s pre-filled financial data and projections.
  3. Step 3: Adjust key inputs such as ore production, operating costs, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model refresh in real-time as you modify your assumptions.
  5. Step 5: Evaluate the outputs and leverage the findings for your investment strategies.

Why Choose This Calculator for Silvercorp Metals Inc. (SVM)?

  • Accurate Data: Real Silvercorp financials provide trustworthy valuation outcomes.
  • Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-built calculations save you from having to start from the beginning.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants in the mining sector.
  • User-Friendly: Easy-to-navigate layout and clear instructions ensure accessibility for all users.

Who Should Use This Product?

  • Investors: Accurately assess Silvercorp Metals Inc.'s (SVM) fair value prior to making investment choices.
  • CFOs: Utilize a professional-grade DCF model for financial reporting and analysis specific to Silvercorp Metals Inc. (SVM).
  • Consultants: Efficiently modify the template for valuation reports tailored to clients interested in Silvercorp Metals Inc. (SVM).
  • Entrepreneurs: Acquire insights into the financial modeling practices used by leading mining companies, including Silvercorp Metals Inc. (SVM).
  • Educators: Employ it as an educational resource to illustrate valuation methodologies relevant to Silvercorp Metals Inc. (SVM).

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Silvercorp Metals Inc. (SVM) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Silvercorp Metals Inc. (SVM).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.