Discounted Cash Flow (DCF) Analysis Levered

Royal Canadian Mint - Canadian Gold... (MNT.TO)

$23.15

+0.25 (+1.09%)
All numbers are in Millions, Currency in USD

Free Cash Flow

Year
A/P
2013
Actual
2014
Projected
2015
Projected
2016
Projected
2017
Projected
2018
Projected
Revenue 3,375.20-----
Revenue (%)
Operating Cash Flow ------
Operating Cash Flow (%)
Capital Expenditure -48.28-----
Capital Expenditure (%)
Free Cash Flow ------

Weighted Average Cost Of Capital

Share price $ 23.15
Beta 0.000
Diluted Shares Outstanding 0
Cost of Debt
Tax Rate 24.53
After-tax Cost of Debt 1.00%
Risk-Free Rate
Market Risk Premium
Cost of Equity 2.797
Total Debt 49.50
Total Equity 0.09
Total Capital 49.59
Debt Weighting 99.81
Equity Weighting 0.19
Wacc

Build Up Free Cash Flow

Year
A/P
2013
Actual
2014
Projected
2015
Projected
2016
Projected
2017
Projected
2018
Projected
Revenue 3,375.20-----
Operating Cash Flow ------
Capital Expenditure -48.28-----
Free Cash Flow ------
WACC
PV LFCF -----
SUM PV LFCF -

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) 1.00
Free cash flow (t + 1) -
Terminal Value -
Present Value of Terminal Value -

Intrinsic Value

Enterprise Value -
Net Debt -13.73
Equity Value -
Shares Outstanding 0
Equity Value Per Share -