Hudbay Minerals Inc. (HBM) DCF Valuation

Hudbay Minerals Inc. (HBM) 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

Hudbay Minerals Inc. (HBM) 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:

Designed for accuracy, our Hudbay Minerals Inc. (HBM) DCF Calculator enables you to assess Hudbay Minerals' valuation using actual financial data, while offering complete flexibility to modify all essential parameters for enhanced projections.


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 1,237.4 1,092.4 1,502.0 1,461.4 1,690.0 1,853.6 2,033.0 2,229.8 2,445.6 2,682.3
Revenue Growth, % 0 -11.72 37.49 -2.7 15.64 9.68 9.68 9.68 9.68 9.68
EBITDA -22.9 294.4 242.4 498.4 653.1 422.6 463.5 508.3 557.5 611.5
EBITDA, % -1.85 26.95 16.14 34.1 38.64 22.8 22.8 22.8 22.8 22.8
Depreciation 359.2 386.5 361.5 333.8 410.4 502.7 551.4 604.7 663.3 727.5
Depreciation, % 29.03 35.38 24.07 22.84 24.28 27.12 27.12 27.12 27.12 27.12
EBIT -382.0 -92.2 -119.1 164.6 242.7 -80.2 -87.9 -96.4 -105.8 -116.0
EBIT, % -30.87 -8.44 -7.93 11.26 14.36 -4.32 -4.32 -4.32 -4.32 -4.32
Total Cash 396.1 439.1 271.0 225.7 250.5 446.8 490.0 537.5 589.5 646.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 113.3 153.6 166.5 122.3 169.8
Account Receivables, % 9.15 14.06 11.09 8.37 10.05
Inventories 138.8 143.1 158.5 155.0 207.3 214.1 234.8 257.5 282.4 309.8
Inventories, % 11.22 13.1 10.55 10.61 12.27 11.55 11.55 11.55 11.55 11.55
Accounts Payable 68.7 104.6 84.3 83.8 69.3 113.3 124.3 136.4 149.5 164.0
Accounts Payable, % 5.56 9.57 5.61 5.74 4.1 6.11 6.11 6.11 6.11 6.11
Capital Expenditure -259.2 -361.2 -377.4 -309.0 -286.3 -434.5 -476.6 -522.7 -573.3 -628.8
Capital Expenditure, % -20.95 -33.06 -25.13 -21.14 -16.94 -23.44 -23.44 -23.44 -23.44 -23.44
Tax Rate, % 56.29 56.29 56.29 56.29 56.29 56.29 56.29 56.29 56.29 56.29
EBITAT -290.1 -74.4 -143.6 120.9 106.1 -59.9 -65.7 -72.1 -79.1 -86.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -373.5 -57.9 -208.0 192.9 115.8 20.0 -19.6 -21.5 -23.6 -25.9
WACC, % 9.98 10.07 10.44 9.93 9.35 9.95 9.95 9.95 9.95 9.95
PV UFCF
SUM PV UFCF -46.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -26
Terminal Value -332
Present Terminal Value -207
Enterprise Value -253
Net Debt 1,128
Equity Value -1,381
Diluted Shares Outstanding, MM 311
Equity Value Per Share -4.44

What You Will Get

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

Key Features

  • Customizable Mining Metrics: Adjust essential parameters such as production volume, cost per ton, and mineral reserves.
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and other financial metrics.
  • Industry-Leading Precision: Utilizes Hudbay Minerals Inc.'s (HBM) actual financial data for accurate valuation results.
  • Effortless Scenario Analysis: Evaluate various market conditions and analyze outcomes with ease.
  • Efficiency Booster: Remove the hassle of constructing intricate valuation models from the ground up.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered Hudbay Minerals Inc. (HBM) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for Hudbay Minerals Inc.'s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for Hudbay Minerals Inc. (HBM)?

  • Accuracy: Utilizes real Hudbay financials to ensure precise data.
  • Flexibility: Tailored for users to easily test and adjust inputs as needed.
  • Time-Saving: Eliminate the complexity of constructing a DCF model from the ground up.
  • Professional-Grade: Crafted with the precision and usability expected at the CFO level.
  • User-Friendly: Intuitive design makes it accessible for individuals without extensive financial modeling skills.

Who Should Use Hudbay Minerals Inc. (HBM)?

  • Investors: Gain insights into mining investments with a reliable valuation tool tailored for Hudbay Minerals Inc. (HBM).
  • Financial Analysts: Streamline your analysis with a customizable DCF model specific to the mining sector.
  • Consultants: Effortlessly modify the template for impactful client presentations or detailed reports on Hudbay Minerals Inc. (HBM).
  • Mining Enthusiasts: Enhance your knowledge of mining operations and valuation methods through practical examples.
  • Educators and Students: Utilize it as an effective resource for learning about finance and mining in academic settings.

What the Template Contains

  • Historical Data: Includes Hudbay Minerals Inc.'s (HBM) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Hudbay Minerals Inc.'s (HBM) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Hudbay Minerals Inc.'s (HBM) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.