Western Copper and Gold Corporation (WRN) DCF Valuation

Western Copper and Gold Corporation (WRN) 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

Western Copper and Gold Corporation (WRN) 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 Western Copper and Gold Corporation (WRN) DCF Calculator empowers you to evaluate the valuation of Western Copper and Gold Corporation with up-to-date financial information and complete flexibility to modify all essential parameters for enhanced forecasts.


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 .0 .0 -2.8 -3.3 -2.7 .0 .0 .0 .0 .0
EBITDA, % 100 100 100 100 100 100 100 100 100 100
Depreciation 1.3 1.6 .1 .1 .1 .0 .0 .0 .0 .0
Depreciation, % 100 100 100 100 100 100 100 100 100 100
EBIT -1.3 -1.6 -2.9 -3.4 -2.8 .0 .0 .0 .0 .0
EBIT, % 100 100 100 100 100 100 100 100 100 100
Total Cash 1.3 20.4 33.2 16.0 22.3 .0 .0 .0 .0 .0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .0 .0
Account Receivables, % 100 100 100 100 100
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 100 100 100 100 100 100 100 100 100 100
Accounts Payable .0 .0 .0 .0 3.0 .0 .0 .0 .0 .0
Accounts Payable, % 100 100 100 100 100 100 100 100 100 100
Capital Expenditure -2.7 -3.7 -7.9 -14.5 -13.8 .0 .0 .0 .0 .0
Capital Expenditure, % 100 100 100 100 100 0 0 0 0 0
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -1.3 -1.1 -2.4 -3.5 -2.8 .0 .0 .0 .0 .0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -2.8 -3.2 -10.3 -17.9 -13.5 -3.0 .0 .0 .0 .0
WACC, % 14.16 14.15 14.16 14.16 14.16 14.16 14.16 14.16 14.16 14.16
PV UFCF
SUM PV UFCF -2.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 0
Terminal Value 0
Present Terminal Value 0
Enterprise Value -3
Net Debt -18
Equity Value 15
Diluted Shares Outstanding, MM 160
Equity Value Per Share 0.10

What You Will Receive

  • Customizable Excel Template: A user-friendly Excel-based DCF Calculator featuring pre-filled financial data for Western Copper and Gold Corporation (WRN).
  • Accurate Data: Access to historical data and forward-looking projections (highlighted in the yellow cells).
  • Flexible Forecasting: Adjust key assumptions such as revenue growth, EBITDA %, and WACC to suit your analysis.
  • Instant Calculations: Quickly observe how your inputs influence the valuation of Western Copper and Gold Corporation (WRN).
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts in the mining sector.
  • Intuitive Layout: Organized for simplicity and ease of navigation, complete with step-by-step guidance.

Key Features

  • 🔍 Real-Life WRN Financials: Pre-filled historical and projected data for Western Copper and Gold Corporation (WRN).
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Western Copper and Gold's intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Western Copper and Gold's valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • Download: Obtain the comprehensive Excel file featuring Western Copper and Gold Corporation’s (WRN) financial data.
  • Customize: Tailor your forecasts, including anticipated revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various projections and instantly compare the results.
  • Make Decisions: Leverage the valuation outcomes to inform your investment strategy.

Why Choose This Calculator for Western Copper and Gold Corporation (WRN)?

  • Accurate Data: Utilize real financials from Western Copper and Gold Corporation for dependable valuation outcomes.
  • Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-configured calculations save you from starting from the ground up.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants focused on the mining sector.
  • User-Friendly: An intuitive design and clear instructions make it accessible for all users.

Who Should Use This Product?

  • Mining Students: Understand mining valuation methods and apply them with real-world data.
  • Researchers: Utilize industry-specific models in academic studies or projects.
  • Investors: Evaluate your investment hypotheses and assess valuation scenarios for Western Copper and Gold Corporation (WRN).
  • Financial Analysts: Enhance your analysis process with a customizable DCF model tailored for mining companies.
  • Entrepreneurs: Learn how large mining firms like Western Copper and Gold Corporation (WRN) are valued in the market.

What the Template Contains

  • Historical Data: Includes Western Copper and Gold Corporation’s (WRN) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Western Copper and Gold Corporation’s (WRN) 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 Western Copper and Gold Corporation’s (WRN) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.