B2Gold Corp. (BTG) DCF Valuation

B2Gold Corp. (BTG) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

B2Gold Corp. (BTG) 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:

Whether you’re an investor or analyst, this (BTG) DCF Calculator is your go-to tool for accurate valuation. With real data from B2Gold Corp. preloaded, you can easily adjust forecasts and observe the effects in real time.


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 1,155.6 1,788.9 1,762.3 1,732.6 1,934.3 2,240.2 2,594.5 3,004.9 3,480.2 4,030.6
Revenue Growth, % 0 54.8 -1.49 -1.68 11.64 15.82 15.82 15.82 15.82 15.82
EBITDA 776.8 1,399.8 1,081.9 925.3 729.9 1,335.2 1,546.3 1,790.9 2,074.2 2,402.2
EBITDA, % 67.22 78.25 61.39 53.41 37.74 59.6 59.6 59.6 59.6 59.6
Depreciation 257.1 317.4 375.6 368.6 402.4 463.2 536.5 621.3 719.6 833.4
Depreciation, % 22.25 17.74 21.31 21.28 20.8 20.68 20.68 20.68 20.68 20.68
EBIT 519.6 1,082.4 706.3 556.7 327.5 871.9 1,009.9 1,169.6 1,354.6 1,568.8
EBIT, % 44.96 60.5 40.08 32.13 16.93 38.92 38.92 38.92 38.92 38.92
Total Cash 140.6 479.7 673.0 651.9 306.9 585.4 678.0 785.3 909.5 1,053.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables -13.8 .0 42.3 .0 48.5
Account Receivables, % -1.19 0 2.4 0 2.5
Inventories 217.9 238.1 272.4 332.0 346.5 379.5 439.5 509.0 589.5 682.8
Inventories, % 18.86 13.31 15.45 19.16 17.91 16.94 16.94 16.94 16.94 16.94
Accounts Payable 83.4 89.1 111.7 114.8 167.1 151.4 175.4 203.1 235.2 272.4
Accounts Payable, % 7.21 4.98 6.34 6.63 8.64 6.76 6.76 6.76 6.76 6.76
Capital Expenditure -261.2 -352.6 -302.3 -390.3 -824.9 -558.4 -646.7 -749.0 -867.5 -1,004.7
Capital Expenditure, % -22.6 -19.71 -17.16 -22.53 -42.64 -24.93 -24.93 -24.93 -24.93 -24.93
Tax Rate, % 96.85 96.85 96.85 96.85 96.85 96.85 96.85 96.85 96.85 96.85
EBITAT 316.0 657.2 408.6 265.3 10.3 401.4 464.9 538.4 623.6 722.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 191.2 593.8 427.9 229.3 -422.8 289.3 315.9 365.9 423.8 490.8
WACC, % 9.98 9.98 9.97 9.93 9.74 9.92 9.92 9.92 9.92 9.92
PV UFCF
SUM PV UFCF 1,396.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 501
Terminal Value 6,320
Present Terminal Value 3,939
Enterprise Value 5,335
Net Debt -126
Equity Value 5,461
Diluted Shares Outstanding, MM 1,237
Equity Value Per Share 4.41

What You Will Get

  • Real B2Gold Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for B2Gold Corp. (BTG).
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specific to B2Gold Corp. (BTG).
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on B2Gold Corp.'s (BTG) fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections related to B2Gold Corp. (BTG).
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for B2Gold Corp. (BTG).

Key Features

  • Customizable Financial Inputs: Adjust essential parameters such as gold production forecasts, operating costs, and capital investment.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and additional metrics.
  • Industry-Leading Precision: Leverages B2Gold's actual financial data for accurate valuation results.
  • Streamlined Scenario Analysis: Effortlessly evaluate various scenarios and analyze their implications.
  • Efficiency Booster: Remove the hassle of constructing intricate valuation models from the ground up.

How It Works

  • Download: Access the ready-to-use Excel file with B2Gold Corp.'s (BTG) financial data.
  • Customize: Adjust forecasts, including revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations update in real-time.
  • Test Scenarios: Create multiple projections and compare outcomes instantly.
  • Make Decisions: Use the valuation results to guide your investment strategy.

Why Choose This Calculator for B2Gold Corp. (BTG)?

  • Accuracy: Utilizes real B2Gold financial data to ensure precise calculations.
  • Flexibility: Allows users to adjust and test various inputs with ease.
  • Time-Saving: Eliminate the need to create a DCF model from the ground up.
  • Professional-Grade: Crafted with the expertise and standards expected by CFOs.
  • User-Friendly: Intuitive design makes it accessible for users lacking advanced financial modeling skills.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling B2Gold Corp. (BTG) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for B2Gold Corp. (BTG).
  • Consultants: Deliver professional valuation insights on B2Gold Corp. (BTG) to clients quickly and accurately.
  • Business Owners: Understand how mining companies like B2Gold Corp. (BTG) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to B2Gold Corp. (BTG).

What the Template Contains

  • Preloaded BTG Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.