Wheaton Precious Metals Corp. (WPM) DCF Valuation

Wheaton Precious Metals Corp. (WPM) 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

Wheaton Precious Metals Corp. (WPM) 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:

Simplify Wheaton Precious Metals Corp. (WPM) valuation with this customizable DCF Calculator! Featuring real Wheaton Precious Metals Corp. (WPM) financials and adjustable forecast inputs, you can test scenarios and uncover Wheaton Precious Metals Corp. (WPM) fair value in minutes.


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 861.3 1,096.2 1,201.7 1,065.1 1,016.0 1,069.2 1,125.1 1,183.9 1,245.9 1,311.0
Revenue Growth, % 0 27.27 9.62 -11.37 -4.6 5.23 5.23 5.23 5.23 5.23
EBITDA 393.6 808.4 1,008.2 746.2 755.2 743.6 782.5 823.4 866.4 911.7
EBITDA, % 45.7 73.74 83.9 70.06 74.33 69.55 69.55 69.55 69.55 69.55
Depreciation 264.7 258.8 254.4 224.3 215.9 252.0 265.1 279.0 293.6 308.9
Depreciation, % 30.74 23.6 21.17 21.06 21.25 23.56 23.56 23.56 23.56 23.56
EBIT 128.9 549.6 753.7 521.9 539.3 491.6 517.3 544.4 572.8 602.8
EBIT, % 14.96 50.14 62.72 49 53.07 45.98 45.98 45.98 45.98 45.98
Total Cash 104.0 192.7 226.0 696.1 546.5 358.4 377.2 396.9 417.6 439.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 4.4 6.7 11.2 9.2 16.0
Account Receivables, % 0.50503 0.61082 0.93237 0.85986 1.58
Inventories 41.5 2.4 8.7 10.5 1.4 14.7 15.5 16.3 17.2 18.1
Inventories, % 4.82 0.21784 0.72499 0.98868 0.13503 1.38 1.38 1.38 1.38 1.38
Accounts Payable 11.8 13.0 13.9 12.6 13.5 13.3 14.0 14.7 15.5 16.3
Accounts Payable, % 1.37 1.19 1.16 1.18 1.32 1.24 1.24 1.24 1.24 1.24
Capital Expenditure -3.2 -1.8 -526.0 -21.7 -675.9 -241.3 -254.0 -267.2 -281.2 -295.9
Capital Expenditure, % -0.37233 -0.16621 -43.77 -2.03 -66.52 -22.57 -22.57 -22.57 -22.57 -22.57
Tax Rate, % 0.26231 0.26231 0.26231 0.26231 0.26231 0.26231 0.26231 0.26231 0.26231 0.26231
EBITAT 144.1 552.3 754.0 521.5 537.9 491.3 517.0 544.0 572.5 602.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 371.5 847.2 472.6 722.9 81.1 494.8 527.6 555.2 584.2 614.7
WACC, % 7.81 7.81 7.81 7.81 7.81 7.81 7.81 7.81 7.81 7.81
PV UFCF
SUM PV UFCF 2,210.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 627
Terminal Value 10,799
Present Terminal Value 7,416
Enterprise Value 9,626
Net Debt -540
Equity Value 10,167
Diluted Shares Outstanding, MM 453
Equity Value Per Share 22.42

What You Will Get

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

Key Features

  • Comprehensive Data: Wheaton Precious Metals Corp.'s historical financial statements and pre-filled projections.
  • Customizable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
  • Real-Time Insights: Observe Wheaton Precious Metals Corp.'s intrinsic value recalculating instantly.
  • Intuitive Visuals: Dashboard charts illustrate valuation outcomes and essential metrics.
  • Designed for Precision: A professional-grade tool for analysts, investors, and finance professionals.

How It Works

  • Step 1: Download the prebuilt Excel template with Wheaton Precious Metals Corp.’s (WPM) data included.
  • Step 2: Explore the pre-filled sheets and understand the key metrics related to (WPM).
  • Step 3: Update forecasts and assumptions in the editable yellow cells (WACC, growth, margins) for (WPM).
  • Step 4: Instantly view recalculated results, including Wheaton Precious Metals Corp.’s (WPM) intrinsic value.
  • Step 5: Make informed investment decisions or generate reports using the outputs for (WPM).

Why Choose This Calculator for Wheaton Precious Metals Corp. (WPM)?

  • Designed for Industry Experts: A sophisticated tool utilized by analysts, CFOs, and financial consultants.
  • Comprehensive Data: Historical and projected financials for Wheaton Precious Metals preloaded for precision.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Insightful Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly: Step-by-step guidance ensures a smooth experience throughout the process.

Who Should Use This Product?

  • Investors: Accurately assess Wheaton Precious Metals Corp.’s (WPM) intrinsic value prior to making investment choices.
  • CFOs: Utilize a high-quality DCF model for financial reporting and comprehensive analysis.
  • Consultants: Efficiently customize the template for client valuation reports.
  • Entrepreneurs: Acquire knowledge on financial modeling practices employed by leading mining companies.
  • Educators: Implement it as a resource for teaching valuation techniques and principles.

What the Template Contains

  • Pre-Filled Data: Includes Wheaton Precious Metals Corp.'s (WPM) historical financials and forecasts.
  • 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 Wheaton Precious Metals Corp.'s (WPM) profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.