Discounted Cash Flow
Americas Gold & Silver Corp. Foreign
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
| Dividends | — | — | — |
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 | $58.9m | $-5.0m | $5.4m | -8.5% | — |
| 2017 | $54.3m (-7.8%) | $-3.9m (22.1%) | $-5.6m (-203.9%) | -7.2% (15.5%) | — |
| 2018 | $68.4m (25.9%) | $-9.9m (-153.5%) | $-5.9m (-5.1%) | -14.4% (-101.3%) | — |
| 2019 | $58.4m (-14.5%) | $-32.7m (-230.8%) | $2.6m (144.0%) | -55.9% (-287.2%) | — |
| 2020 | $27.9m (-52.3%) | $-25.2m (23.0%) | $-30.5m (-1277.8%) | -90.2% (-61.4%) | — |
| 2021 | $44.8m (60.7%) | $-157.7m (-526.9%) | $-63.6m (-108.5%) | -351.9% (-290.1%) | — |
| 2022 | $85.0m (89.8%) | $-43.1m (72.7%) | $-20.8m (67.3%) | -50.7% (85.6%) | $-0.23 |
| 2023 | $89.6m (5.3%) | $-35.0m (18.9%) | $-21.0m (-0.8%) | -39.0% (23.0%) | $-0.16 (30.4%) |
| 2024 | $100.2m (11.9%) | $-44.9m (-28.6%) | $-21.9m (-4.6%) | -44.9% (-14.9%) | — |
| 2025 | $117.9m (17.7%) | $-87.4m (-94.6%) | $-73.2m (-233.9%) | -74.1% (-65.3%) | $-0.33 |
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.