EMX Royalty Corporation (EMX) DCF Valuation

EMX Royalty Corporation (EMX) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

EMX Royalty Corporation (EMX) 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:

Explore the financial prospects of EMX Royalty Corporation (EMX) with our user-friendly DCF Calculator! Enter your assumptions regarding growth, margins, and expenses to calculate the intrinsic value of EMX and enhance your investment strategy.


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 .8 .8 2.0 11.5 14.3 22.5 35.5 55.9 88.1 138.8
Revenue Growth, % 0 5.22 153.21 462.34 24.91 57.53 57.53 57.53 57.53 57.53
EBITDA -7.1 -5.9 -6.6 2.6 4.8 -11.0 -17.3 -27.2 -42.9 -67.6
EBITDA, % -924.92 -727.91 -324.92 23.1 33.56 -48.67 -48.67 -48.67 -48.67 -48.67
Depreciation .6 .8 2.2 5.2 3.6 15.6 24.5 38.7 60.9 96.0
Depreciation, % 74.71 102.32 106.68 45.62 25.32 69.13 69.13 69.13 69.13 69.13
EBIT -7.6 -6.7 -8.8 -2.6 1.2 -14.2 -22.3 -35.2 -55.4 -87.3
EBIT, % -999.63 -830.23 -431.6 -22.52 8.24 -62.86 -62.86 -62.86 -62.86 -62.86
Total Cash 39.6 37.7 22.1 18.0 18.6 22.5 35.5 55.9 88.1 138.8
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1.3 2.1 6.6 8.0 5.4
Account Receivables, % 163.52 256.07 321.65 70.13 37.56
Inventories .9 .6 2.2 -10.0 .0 8.5 13.4 21.0 33.2 52.2
Inventories, % 115.73 75.1 105.88 -86.96 0 37.63 37.63 37.63 37.63 37.63
Accounts Payable .9 2.5 2.1 2.2 2.6 15.2 24.0 37.7 59.5 93.7
Accounts Payable, % 117.28 309.73 101.1 19.21 18.11 67.46 67.46 67.46 67.46 67.46
Capital Expenditure -.4 -2.9 -22.8 -.8 -.1 -11.8 -18.5 -29.2 -46.0 -72.4
Capital Expenditure, % -52.75 -357.58 -1119.78 -7.17 -0.81975 -52.15 -52.15 -52.15 -52.15 -52.15
Tax Rate, % -36.55 -36.55 -36.55 -36.55 -36.55 -36.55 -36.55 -36.55 -36.55 -36.55
EBITAT -7.4 -11.8 -7.9 -1.0 1.6 -12.1 -19.1 -30.0 -47.3 -74.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -8.5 -12.8 -35.0 14.1 -1.8 -17.1 -19.7 -31.1 -49.0 -77.1
WACC, % 9.15 9.2 9.02 8.22 9.2 8.96 8.96 8.96 8.96 8.96
PV UFCF
SUM PV UFCF -141.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -79
Terminal Value -1,130
Present Terminal Value -736
Enterprise Value -877
Net Debt 9
Equity Value -886
Diluted Shares Outstanding, MM 111
Equity Value Per Share -7.97

What You Will Receive

  • Adjustable Forecast Parameters: Modify key inputs (growth %, margins, WACC) effortlessly to explore various scenarios.
  • Comprehensive Market Data: EMX Royalty Corporation’s financial information pre-loaded to facilitate your analysis.
  • Instant DCF Outputs: The model computes Net Present Value (NPV) and intrinsic value automatically.
  • Tailored and Professional: A refined Excel model designed to meet your valuation requirements.
  • Designed for Analysts and Investors: Perfect for assessing projections, confirming strategies, and optimizing efficiency.

Key Features

  • Comprehensive Data Access: EMX Royalty Corporation’s (EMX) historical financial data and projected forecasts.
  • Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins to suit your analysis.
  • Real-Time Insights: Observe the intrinsic value of EMX recalibrating instantly.
  • Intuitive Visualizations: Dashboard graphs illustrate valuation outcomes and essential metrics.
  • Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.

How It Works

  • Step 1: Download the prebuilt Excel template featuring EMX Royalty Corporation’s (EMX) data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Adjust forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly view recalibrated results, including EMX Royalty Corporation’s (EMX) intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports based on the outputs.

Why Choose EMX Royalty Corporation (EMX)?

  • Comprehensive Resource: Offers a wide range of royalty and streaming solutions tailored for the mining sector.
  • Flexible Investment Options: Customize your investment strategy with various royalty and streaming agreements.
  • In-Depth Analysis: Provides detailed insights into the performance and potential of mining projects.
  • Extensive Data: Access to historical and projected mining data for informed decision-making.
  • Industry Expertise: Trusted by investors and industry professionals for strategic mining investments.

Who Should Use EMX Royalty Corporation (EMX)?

  • Mining Students: Understand royalty agreements and their impact on project financing.
  • Researchers: Utilize EMX's data for studies on resource development and market trends.
  • Investors: Evaluate investment opportunities and assess the value of royalty portfolios with EMX.
  • Analysts: Enhance your analysis with detailed reports and insights on EMX's operations.
  • Entrepreneurs: Learn how royalty companies like EMX operate within the mining sector.

What the Template Contains

  • Historical Data: Includes EMX Royalty Corporation's (EMX) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate EMX's 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 EMX's financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.