Discounted Cash Flow
Hudbay Minerals Inc. 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 | $1.1b | $5.6m | $475.1m | 0.5% | — |
| 2017 | $1.4b (20.7%) | $198.7m (3445.5%) | $539.6m (13.6%) | 14.6% (2837.0%) | — |
| 2018 | $1.5b (8.1%) | $170.8m (-14.0%) | — | 11.6% (-20.4%) | — |
| 2019 | $1.2b (-16.0%) | $-452.8m (-365.0%) | $310.9m | -36.6% (-415.3%) | — |
| 2020 | $1.1b (-11.7%) | $-179.1m (60.4%) | $239.5m (-23.0%) | -16.4% (55.2%) | — |
| 2021 | $1.5b (37.5%) | $-202.8m (-13.2%) | $383.8m (60.3%) | -13.5% (17.7%) | $-0.93 |
| 2022 | $1.5b (-2.7%) | $95.8m (147.3%) | $178.8m (-53.4%) | 6.6% (148.6%) | $0.27 (129.0%) |
| 2023 | $1.7b (15.6%) | $66.4m (-30.7%) | $195.8m (9.5%) | 3.9% (-40.1%) | $0.22 (-18.5%) |
| 2024 | $2.0b (19.6%) | $76.7m (15.6%) | $317.3m (62.1%) | 3.8% (-3.4%) | $0.20 (-9.1%) |
| 2025 | $2.2b (9.4%) | $568.5m (641.2%) | $237.8m (-25.1%) | 25.7% (577.6%) | $1.44 (620.0%) |
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.