Seabridge Gold Inc. (SA) DCF Valuation

Seabridge Gold Inc. (SA) 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

Seabridge Gold Inc. (SA) 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 Seabridge Gold Inc. (SA) with our advanced DCF Calculator! Adjust essential assumptions, explore various scenarios, and evaluate how changes affect the valuation of Seabridge Gold Inc. (SA) – all within one comprehensive 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 .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Revenue Growth, % 0 0 0 0 0 0 0 0 0 0
EBITDA -8.2 -10.2 4.1 -15.7 -11.8 .0 .0 .0 .0 .0
EBITDA, % 100 100 100 100 100 100 100 100 100 100
Depreciation .0 .0 .1 .1 .3 .0 .0 .0 .0 .0
Depreciation, % 100 100 100 100 100 100 100 100 100 100
EBIT -8.2 -10.2 4.0 -15.8 -12.1 .0 .0 .0 .0 .0
EBIT, % 100 100 100 100 100 100 100 100 100 100
Total Cash 11.1 28.6 30.6 91.3 59.8 .0 .0 .0 .0 .0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1.5 1.9 .0 .0 5.4
Account Receivables, % 100 100 100 100 100
Inventories .0 .0 .0 -2.8 .0 .0 .0 .0 .0 .0
Inventories, % 100 100 100 100 100 100 100 100 100 100
Accounts Payable 1.6 1.8 7.1 10.9 18.9 .0 .0 .0 .0 .0
Accounts Payable, % 100 100 100 100 100 100 100 100 100 100
Capital Expenditure -18.9 -110.2 -51.1 -127.2 -159.7 .0 .0 .0 .0 .0
Capital Expenditure, % 100 100 100 100 100 0 0 0 0 0
Tax Rate, % 22.91 22.91 22.91 22.91 22.91 22.91 22.91 22.91 22.91 22.91
EBITAT -7.8 -9.7 .6 133.9 -9.3 .0 .0 .0 .0 .0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -26.6 -120.1 -43.1 13.4 -168.9 -13.6 .0 .0 .0 .0
WACC, % 8.03 8.04 7.01 6.8 7.81 7.54 7.54 7.54 7.54 7.54
PV UFCF
SUM PV UFCF -12.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 0
Terminal Value 0
Present Terminal Value 0
Enterprise Value -13
Net Debt 342
Equity Value -355
Diluted Shares Outstanding, MM 83
Equity Value Per Share -4.27

What You Will Get

  • Real SA Financial Data: Pre-filled with Seabridge Gold’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 Seabridge Gold’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 DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Seabridge Gold Inc. (SA).
  • WACC Calculator: Pre-designed Weighted Average Cost of Capital sheet with adjustable inputs specific to the mining sector.
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit Seabridge Gold Inc. (SA)'s unique financial landscape.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios pertinent to Seabridge Gold Inc. (SA).
  • Visual Dashboard and Charts: Graphical representations summarize essential valuation metrics for straightforward analysis.

How It Works

  1. Step 1: Download the Excel file for Seabridge Gold Inc. (SA).
  2. Step 2: Review Seabridge's pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs such as gold production estimates, operating costs, and capital expenditures (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
  5. Step 5: Evaluate the outputs and utilize the findings for your investment strategies.

Why Choose Seabridge Gold Inc. (SA)?

  • Expertise in Gold Resources: Benefit from our extensive experience in gold exploration and development.
  • Strong Financial Position: Our solid financial foundation supports sustainable growth and investment.
  • Innovative Solutions: We leverage cutting-edge technology for efficient resource extraction.
  • Commitment to Sustainability: Our operations prioritize environmental stewardship and community engagement.
  • Proven Track Record: Trusted by investors for our consistent performance and transparency.

Who Should Use This Product?

  • Mining Students: Understand mining evaluation techniques and apply them using real-world data.
  • Researchers: Integrate industry models into your studies or academic projects.
  • Investors: Validate your investment strategies and assess valuation metrics for Seabridge Gold Inc. (SA).
  • Analysts: Enhance your productivity with a customizable financial model tailored for mining companies.
  • Mining Executives: Discover how large mining operations like Seabridge Gold Inc. (SA) are assessed and valued.

What the Template Contains

  • Preloaded SA 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.