Americas Gold and Silver Corporation (USAS) 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
Americas Gold and Silver Corporation (USAS) Bundle
Designed for accuracy, our Americas Gold and Silver Corporation (USAS) DCF Calculator enables you to evaluate the company's valuation using real-world 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 | 58.4 | 27.9 | 44.8 | 85.0 | 89.6 | 112.7 | 141.9 | 178.6 | 224.9 | 283.1 |
| Revenue Growth, % | 0 | -52.26 | 60.69 | 89.75 | 5.35 | 25.88 | 25.88 | 25.88 | 25.88 | 25.88 |
| EBITDA | -17.3 | -22.8 | -140.1 | -17.2 | -10.8 | -55.0 | -69.2 | -87.1 | -109.7 | -138.1 |
| EBITDA, % | -29.68 | -81.92 | -312.64 | -20.23 | -12.06 | -48.78 | -48.78 | -48.78 | -48.78 | -48.78 |
| Depreciation | 13.9 | 8.6 | 15.9 | 20.9 | 20.8 | 31.1 | 39.1 | 49.2 | 61.9 | 78.0 |
| Depreciation, % | 23.73 | 30.73 | 35.39 | 24.59 | 23.28 | 27.55 | 27.55 | 27.55 | 27.55 | 27.55 |
| EBIT | -31.2 | -31.4 | -155.9 | -38.1 | -31.7 | -75.2 | -94.7 | -119.2 | -150.0 | -188.9 |
| EBIT, % | -53.42 | -112.65 | -348.03 | -44.81 | -35.34 | -66.71 | -66.71 | -66.71 | -66.71 | -66.71 |
| Total Cash | 20.0 | 4.7 | 2.9 | 2.0 | 2.1 | 14.0 | 17.7 | 22.2 | 28.0 | 35.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 5.3 | 5.1 | 4.7 | 11.6 | 9.4 | 14.0 | 17.6 | 22.2 | 27.9 | 35.1 |
| Account Receivables, % | 9.02 | 18.3 | 10.58 | 13.59 | 10.54 | 12.4 | 12.4 | 12.4 | 12.4 | 12.4 |
| Inventories | 7.2 | 8.1 | 10.0 | 8.8 | 8.7 | 18.8 | 23.7 | 29.9 | 37.6 | 47.3 |
| Inventories, % | 12.26 | 28.94 | 22.34 | 10.39 | 9.67 | 16.72 | 16.72 | 16.72 | 16.72 | 16.72 |
| Accounts Payable | 21.3 | 19.4 | 17.3 | 25.7 | 22.5 | 45.1 | 56.8 | 71.5 | 90.0 | 113.3 |
| Accounts Payable, % | 36.52 | 69.48 | 38.71 | 30.27 | 25.13 | 40.02 | 40.02 | 40.02 | 40.02 | 40.02 |
| Capital Expenditure | -13.8 | -11.6 | -12.6 | -19.6 | -19.9 | -31.3 | -39.4 | -49.5 | -62.4 | -78.5 |
| Capital Expenditure, % | -23.63 | -41.5 | -28.23 | -23.06 | -22.27 | -27.74 | -27.74 | -27.74 | -27.74 | -27.74 |
| Tax Rate, % | 13.11 | 13.11 | 13.11 | 13.11 | 13.11 | 13.11 | 13.11 | 13.11 | 13.11 | 13.11 |
| EBITAT | -33.1 | -30.4 | -154.4 | -41.5 | -27.5 | -72.6 | -91.4 | -115.1 | -144.8 | -182.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -24.1 | -36.1 | -154.8 | -37.5 | -27.5 | -64.9 | -88.5 | -111.4 | -140.2 | -176.5 |
| WACC, % | 17.54 | 17.27 | 17.45 | 17.54 | 16.47 | 17.25 | 17.25 | 17.25 | 17.25 | 17.25 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -342.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -180 | |||||||||
| Terminal Value | -1,180 | |||||||||
| Present Terminal Value | -533 | |||||||||
| Enterprise Value | -875 | |||||||||
| Net Debt | 20 | |||||||||
| Equity Value | -895 | |||||||||
| Diluted Shares Outstanding, MM | 213 | |||||||||
| Equity Value Per Share | -4.21 |
What You Will Receive
- Pre-Filled Financial Model: Utilize Americas Gold and Silver Corporation's (USAS) actual data for accurate DCF valuation.
- Full Forecast Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
- Instant Calculations: Automatic updates provide real-time results as you adjust inputs.
- Investor-Ready Template: A polished Excel file crafted for high-quality valuation analysis.
- Customizable and Reusable: Designed for adaptability, making it suitable for multiple detailed forecasts.
Key Features
- Comprehensive Historical Data: Access Americas Gold and Silver Corporation's (USAS) past financial statements and pre-filled projections.
- Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
- Real-Time Insights: Watch the intrinsic value of Americas Gold and Silver Corporation (USAS) update instantly.
- Intuitive Visualizations: Dashboard graphs showcase valuation outcomes and essential metrics.
- Designed for Precision: A reliable resource tailored for analysts, investors, and finance professionals.
How It Works
- Download: Get the pre-prepared Excel file featuring Americas Gold and Silver Corporation’s (USAS) financial data.
- Customize: Modify projections, such as revenue growth rates, EBITDA percentages, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate various forecasts and instantly compare the results.
- Make Decisions: Leverage the valuation outcomes to inform your investment choices.
Why Choose Americas Gold and Silver Corporation (USAS)?
- Proven Track Record: A history of successful mining operations and strong financial performance.
- Commitment to Sustainability: Focused on environmentally responsible practices in all activities.
- Strategic Growth: Actively pursuing opportunities to expand resource base and production capabilities.
- Experienced Management: Led by a team with extensive industry expertise and a strong vision for the future.
- Investor Confidence: Transparent communication and a commitment to shareholder value enhancement.
Who Should Use This Product?
- Investors: Evaluate Americas Gold and Silver Corporation's (USAS) valuation prior to making investment decisions.
- CFOs and Financial Analysts: Enhance valuation methodologies and validate financial forecasts for (USAS).
- Startup Founders: Understand the valuation strategies employed by established mining companies like Americas Gold and Silver Corporation (USAS).
- Consultants: Provide comprehensive valuation analyses and reports for clients interested in (USAS).
- Students and Educators: Utilize current market data to learn and teach valuation practices related to (USAS).
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations specifically for Americas Gold and Silver Corporation (USAS).
- Real-World Data: Historical and projected financials for Americas Gold and Silver Corporation (USAS) preloaded for thorough analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into Americas Gold and Silver Corporation (USAS).
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results related to Americas Gold and Silver Corporation (USAS).