Discounted Cash Flow
Equinox Gold 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) |
|---|---|---|---|---|---|
| 2018 | $30.2m | $-66.9m | $-23.0m | -221.8% | — |
| 2019 | $281.7m (834.0%) | $-20.3m (69.6%) | $59.7m (359.6%) | -7.2% (96.7%) | $-0.18 |
| 2020 | $842.5m (199.1%) | $20.7m (201.9%) | $20.7m (-65.3%) | 2.5% (134.1%) | $0.10 (153.7%) |
| 2021 | $1.1b (28.5%) | $554.9m (2578.0%) | $320.8m (1448.2%) | 51.3% (1984.7%) | $1.95 (1897.1%) |
| 2022 | $952.2m (-12.0%) | $-106.0m (-119.1%) | $-500.6m (-256.1%) | -11.1% (-121.7%) | $-0.35 (-117.9%) |
| 2023 | $1.1b (14.3%) | $28.9m (127.2%) | $-164.8m (67.1%) | 2.7% (123.8%) | $0.09 (126.5%) |
| 2024 | $1.5b (39.1%) | $339.3m (1074.7%) | $-39.9m (75.8%) | 22.4% (744.2%) | $0.20 (113.8%) |
| 2025 | $1.8b (20.0%) | $221.5m (-34.7%) | $126.0m (415.9%) | 12.2% (-45.6%) | $0.38 (93.1%) |
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.