Discounted Cash Flow
Fortuna Mining 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 | $210.3m | $47.1m | — | 22.4% | $0.13 |
| 2017 | $268.1m (27.5%) | $105.0m (122.8%) | — | 39.1% (74.7%) | $0.42 (223.1%) |
| 2018 | $263.3m (-1.8%) | $67.3m (-35.8%) | — | 25.6% (-34.7%) | $0.21 (-50.0%) |
| 2019 | $257.2m (-2.3%) | $44.0m (-34.7%) | — | 17.1% (-33.2%) | $0.15 (-28.6%) |
| 2020 | $279.0m (8.5%) | $59.0m (34.1%) | — | 21.1% (23.6%) | $0.12 (-20.0%) |
| 2021 | $599.9m (115.0%) | $57.9m (-1.8%) | — | 9.6% (-54.3%) | $0.24 (100.0%) |
| 2022 | $681.5m (13.6%) | $-128.1m (-321.4%) | $188.3m | -18.8% (-294.9%) | $-0.44 (-283.3%) |
| 2023 | $842.4m (23.6%) | $-50.8m (60.3%) | $79.6m (-57.7%) | -6.0% (67.9%) | $-0.17 (61.4%) |
| 2024 | $1.1b (26.1%) | $128.7m (353.2%) | $201.6m (153.2%) | 12.1% (300.9%) | $0.42 (347.1%) |
| 2025 | $947.1m (-10.8%) | $287.5m (123.3%) | $445.1m (120.8%) | 30.4% (150.4%) | $0.94 (123.8%) |
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.