Discounted Cash Flow (DCF) Analysis Levered

Compañía de Minas Buenaventura S.A.... (BVN)

$7.715

-0.40 (-4.87%)
All numbers are in Millions, Currency in USD
Stock DCF: 10.01 | 7.715 | undervalue

Free Cash Flow

Year
A/P
2017
Actual
2018
Actual
2019
Actual
2020
Actual
2021
Actual
2022
Projected
2023
Projected
2024
Projected
2025
Projected
2026
Projected
Revenue 1,274.381,167.38867.89676.54900.45848.67799.86753.87710.52669.66
Revenue (%)
Operating Cash Flow ----------
Operating Cash Flow (%)
Capital Expenditure -257.55-109.03-101.90-71.55-90.31-105.06-99.02-93.32-87.95-82.90
Capital Expenditure (%)
Free Cash Flow ------105.06-99.02-93.32-87.95-82.90

Weighted Average Cost Of Capital

Share price $ 7.715
Beta 0.427
Diluted Shares Outstanding 253.99
Cost of Debt
Tax Rate 361.13
After-tax Cost of Debt -278.02%
Risk-Free Rate
Market Risk Premium
Cost of Equity 5.715
Total Debt 50
Total Equity 1,959.51
Total Capital 2,009.51
Debt Weighting 2.49
Equity Weighting 97.51
Wacc

Build Up Free Cash Flow

Year
A/P
2017
Actual
2018
Actual
2019
Actual
2020
Actual
2021
Actual
2022
Projected
2023
Projected
2024
Projected
2025
Projected
2026
Projected
Revenue 1,274.381,167.38867.89676.54900.45848.67799.86753.87710.52669.66
Operating Cash Flow ----------
Capital Expenditure -257.55-109.03-101.90-71.55-90.31-105.06-99.02-93.32-87.95-82.90
Free Cash Flow ------105.06-99.02-93.32-87.95-82.90
WACC
PV LFCF -106.49-101.74-97.21-92.87-88.73
SUM PV LFCF -487.04

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) -1.35
Free cash flow (t + 1) -84.55
Terminal Value 2,524.02
Present Value of Terminal Value 2,701.52

Intrinsic Value

Enterprise Value 2,214.48
Net Debt -327
Equity Value 2,541.48
Shares Outstanding 253.99
Equity Value Per Share 10.01