Discounted Cash Flow
Wheaton 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) |
|---|---|---|---|---|---|
| 2016 | $891.6m | $193.8m | $-9.8m | 21.7% | $0.45 |
| 2017 | $843.2m (-5.4%) | $56.8m (-70.7%) | — | 6.7% (-69.0%) | $0.13 (-71.1%) |
| 2018 | $794.0m (-5.8%) | $443.0m (679.7%) | — | 55.8% (728.0%) | $0.96 (638.5%) |
| 2019 | $861.3m (8.5%) | $77.1m (-82.6%) | — | 8.9% (-84.0%) | $0.19 (-80.2%) |
| 2020 | $1.1b (27.3%) | $505.3m (555.7%) | — | 46.1% (415.2%) | $1.13 (495.8%) |
| 2021 | $1.2b (9.6%) | $754.6m (49.3%) | — | 62.8% (36.2%) | $1.68 (48.1%) |
| 2022 | $1.1b (-11.4%) | $669.6m (-11.3%) | $590.0m | 62.9% (0.1%) | $1.48 (-11.6%) |
| 2023 | $1.0b (-4.6%) | $539.1m (-19.5%) | $74.9m (-87.3%) | 53.1% (-15.6%) | $1.19 (-19.9%) |
| 2024 | $1.3b (26.4%) | $644.3m (19.5%) | $369.3m (392.7%) | 50.2% (-5.5%) | $1.17 (-1.7%) |
| 2025 | $2.3b (80.2%) | $1.7b (163.5%) | $563.6m (52.6%) | 73.4% (46.3%) | $3.24 (177.8%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
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.