Discounted Cash Flow
Buenaventura Mining Co. Inc. ADR
—
—
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 | $1.1b | $-323.5m | $390.2m | -30.3% | $-1.27 |
| 2017 | $1.3b (19.2%) | $60.8m (118.8%) | $212.6m (-45.5%) | 4.8% (115.8%) | $0.24 (118.9%) |
| 2018 | $1.2b (-8.4%) | $-13.4m (-122.1%) | $-13.4m (-106.3%) | -1.2% (-124.1%) | $-0.05 (-120.8%) |
| 2019 | $867.9m (-25.7%) | $-12.2m (9.2%) | $47.1m (450.1%) | -1.4% (-22.1%) | $-0.05 (0.0%) |
| 2020 | $676.5m (-22.0%) | $-135.7m (-1011.7%) | $122.9m (161.1%) | -20.1% (-1326.1%) | $-0.27 (-440.0%) |
| 2021 | $900.5m (33.1%) | $-264.1m (-94.6%) | $-197.5m (-260.7%) | -29.3% (-46.2%) | $0.49 (281.5%) |
| 2022 | $824.8m (-8.4%) | $602.5m (328.2%) | $-110.3m (44.2%) | 73.1% (349.1%) | $0.49 (0.0%) |
| 2023 | $823.8m (-0.1%) | $19.9m (-96.7%) | $-11.6m (89.5%) | 2.4% (-96.7%) | $0.11 (-77.6%) |
| 2024 | $1.2b (40.1%) | $402.7m (1928.1%) | $148.3m (1378.4%) | 34.9% (1347.1%) | $1.64 (1390.9%) |
| 2025 | — | $967.3m (140.2%) | $104.3m (-29.7%) | — | $3.30 (101.2%) |
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.