Discounted Cash Flow
B2gold Corp. Foreign
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $683.3m | $39.1m | — | 5.7% | $0.04 |
| 2017 | $638.7m (-6.5%) | $56.9m (45.3%) | — | 8.9% (55.4%) | $0.06 (50.0%) |
| 2018 | $1.2b (91.8%) | $28.9m (-49.1%) | — | 2.4% (-73.5%) | $0.03 (-50.0%) |
| 2019 | $1.2b (-5.7%) | $293.4m (913.8%) | — | 25.4% (974.7%) | $0.29 (866.7%) |
| 2020 | $1.8b (54.8%) | $628.1m (114.1%) | — | 35.1% (38.3%) | $0.60 (106.9%) |
| 2021 | $1.8b (-1.5%) | $420.1m (-33.1%) | $421.8m | 23.8% (-32.1%) | $0.40 (-33.3%) |
| 2022 | $1.7b (-1.7%) | $252.9m (-39.8%) | $521.2m (23.6%) | 14.6% (-38.8%) | $0.24 (-40.0%) |
| 2023 | $1.9b (11.6%) | $10.1m (-96.0%) | $638.1m (22.4%) | 0.5% (-96.4%) | $0.01 (-95.8%) |
| 2024 | $1.9b (-1.7%) | $-629.9m (-6338.4%) | $860.7m (34.9%) | -33.1% (-6444.1%) | $-0.48 (-4900.0%) |
| 2025 | $3.1b (60.9%) | $401.9m (163.8%) | $886.0m (2.9%) | 13.1% (139.6%) | $0.30 (162.5%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.