Discounted Cash Flow
Triple Flag Precious Metals 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) |
|---|---|---|---|---|---|
| 2021 | $150.4m | $45.5m | $118.3m | 30.3% | $0.31 |
| 2022 | $151.9m (1.0%) | $55.1m (21.0%) | $114.2m (-3.5%) | 36.3% (19.8%) | $0.35 (12.9%) |
| 2023 | $204.0m (34.3%) | $36.3m (-34.1%) | $133.4m (16.8%) | 17.8% (-51.0%) | $0.18 (-48.6%) |
| 2024 | $269.0m (31.8%) | $-23.1m (-163.6%) | $204.6m (53.3%) | -8.6% (-148.3%) | $-0.11 (-161.1%) |
| 2025 | $388.7m (44.5%) | $240.0m (1139.7%) | $303.8m (48.5%) | 61.7% (819.5%) | $1.18 (1172.7%) |
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.