Solitario Zinc Corp. (XPL) DCF Valuation

Solitario Zinc Corp. (XPL) 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

Solitario Zinc Corp. (XPL) 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:

Whether you’re an investor or analyst, this (XPL) DCF Calculator is your go-to resource for accurate valuation. Loaded with real data from Solitario Zinc Corp., you can easily adjust forecasts and observe the effects in real time.


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 .4 .0 .0 .0 .0 .0 .0 .0 .0 .0
Revenue Growth, % 0 -100 0 0 0 -25 -25 -25 -25 -25
EBITDA -3.2 -1.5 -2.2 -3.6 -4.1 .0 .0 .0 .0 .0
EBITDA, % -790.93 100 100 100 100 60 60 60 60 60
Depreciation .1 .1 .1 .1 .0 .0 .0 .0 .0 .0
Depreciation, % 15.2 100 100 100 100 83.04 83.04 83.04 83.04 83.04
EBIT -3.3 -1.5 -2.2 -3.7 -4.1 .0 .0 .0 .0 .0
EBIT, % -806.13 100 100 100 100 60 60 60 60 60
Total Cash 8.4 8.0 6.9 5.2 9.7 .0 .0 .0 .0 .0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .3 .0 .0 .0 .0
Account Receivables, % 65.69 100 100 100 100
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 100 100 100 100 80 80 80 80 80
Accounts Payable .2 .2 .2 .2 .6 .0 .0 .0 .0 .0
Accounts Payable, % 55.88 100 100 100 100 91.18 91.18 91.18 91.18 91.18
Capital Expenditure .0 .0 -.6 -.3 .0 .0 .0 .0 .0 .0
Capital Expenditure, % -1.23 100 100 100 100 -0.2451 -0.2451 -0.2451 -0.2451 -0.2451
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -3.8 -.8 -2.4 -4.3 -4.1 .0 .0 .0 .0 .0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -3.8 -.5 -2.9 -4.6 -3.7 -.6 .0 .0 .0 .0
WACC, % 8.78 8.78 8.78 8.78 8.78 8.78 8.78 8.78 8.78 8.78
PV UFCF
SUM PV UFCF -.5
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 0
Terminal Value 0
Present Terminal Value 0
Enterprise Value -1
Net Debt 0
Equity Value 0
Diluted Shares Outstanding, MM 69
Equity Value Per Share -0.01

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real XPL financials.
  • Real-World Data: Historical data and forward-looking estimates (as highlighted in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe how your inputs affect Solitario Zinc Corp.'s valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • Comprehensive Zinc Market Data: Gain access to reliable historical performance and future growth forecasts for Solitario Zinc Corp. (XPL).
  • Adjustable Valuation Metrics: Modify highlighted fields such as discount rates, production estimates, and profit margins.
  • Real-Time Financial Models: Automatic recalculations for DCF, Net Present Value (NPV), and revenue projections.
  • User-Friendly Interface: Intuitive graphs and summaries to help you easily interpret your investment analysis.
  • Designed for All Skill Levels: A straightforward layout tailored for investors, financial analysts, and industry consultants.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based Solitario Zinc Corp. (XPL) Valuation Model.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, discount rates, margins, and other key factors.
  3. Instant Calculations: The model automatically recalculates the intrinsic value of Solitario Zinc Corp. (XPL).
  4. Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Leverage the results to inform your investment or financial analysis decisions.

Why Choose This Calculator for Solitario Zinc Corp. (XPL)?

  • User-Friendly Interface: Perfectly crafted for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters effortlessly to suit your financial analysis.
  • Real-Time Valuation: Instantly observe changes to Solitario Zinc Corp.'s valuation as you modify inputs.
  • Preloaded Data: Comes equipped with Solitario Zinc Corp.'s latest financial information for swift evaluations.
  • Relied Upon by Experts: A go-to tool for investors and analysts aiming for strategic insights.

Who Should Use This Product?

  • Geology Students: Explore mineral valuation techniques and apply them using real-world data.
  • Researchers: Integrate industry-standard models into academic projects or studies.
  • Investors: Validate your investment hypotheses and evaluate valuation metrics for Solitario Zinc Corp. (XPL).
  • Analysts: Enhance your analysis process with a customizable DCF model tailored for mining companies.
  • Small Business Owners: Understand the valuation methods used for large mining firms like Solitario Zinc Corp. (XPL).

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Solitario Zinc Corp. (XPL) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Solitario Zinc Corp. (XPL).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.