Gatos Silver, Inc. (GATO) Nathan Winklepleck, CFA's Nathan's Discounted Free Cash Flow - Discounting Cash Flows
GATO
Gatos Silver, Inc.
GATO (NYSE)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Nathan's Discounted Free Cash Flow Model

The Discounted Free Cash Flow (DCF) model calculates the value of a company by estimating its future Free Cash Flows to the Firm (FCFF) and discounting them to their present value. The value of a share is then derived by adjusting for net debt and dividing by the number of shares outstanding.

Check out Nathan's YouTube Channel

Interactive Assumptions

Discount Rate

Discount Rate

Discount Rate = 10 Year Treasury Note Yield + 4%

Growth In Perpetuity

Growth in Perpetuity

The rate at which the company's free cash flow is assumed to grow indefinitely. By default, this rate equals the yield of the U.S. 10-Year Treasury Bond.

Historical Years

Historical Years

The number of years of historical data used to calculate averages and trends for analysis.

Projection Years

Projection Years

The number of years into the future for which the analysis projects financial performance and metrics.

Revenue Growth Rate

Revenue Growth Rate

The annual growth rate applied to projected revenue, starting from the second projection year onward.

Operating Cash Flow Margin

Operating Cash Flow Margin

Projected Operating Cash Flow = Projected Revenue * Operating Cash Flow Margin

This margin represents the percentage of revenue used to estimate future Operating Cash Flow.

Capital Expenditure Margin

Capital Expenditure Margin

Projected Free Cash Flow = Projected Operating Cash Flow - Projected Revenue * Capital Expenditure Margin

This margin is used to estimate future capital expenditures as a percentage of revenue, which in turn is subtracted from Operating Cash Flow to calculate Free Cash Flow.

Results

Terminal Value 445.2 Bil. USD
Discounted Terminal Value 204.7 Bil. USD
Sum of Discounted Free Cash Flow 292.5 Bil. USD
Enterprise Value 497.2 Bil. USD
Cash and Equivalents 116.7 Mil. USD
Total Debt 187 Thou. USD
Equity Value 497.3 Bil. USD
Shares Outstanding 70.6 Mil. USD
Estimated Value per Share 7.04 Thou. USD
Yield of the U.S. 10 Year Treasury Note 4.08%
Average Cash from Operating Activities Margin 104,790%
Average Capital Expenditure Margin -3,282%

Monetary values in USD

Edit Chart Values 2024-12-31 2025-12-31 2026-12-31 2027-12-31 2028-12-31 2029-12-31 2030-12-31 2031-12-31 2032-12-31 2033-12-31

Monetary values in USD

amounts except #

2024
Dec 31
2025
Dec 31
2026
Dec 31
2027
Dec 31
2028
Dec 31
2029
Dec 31
2030
Dec 31
2031
Dec 31
2032
Dec 31
2033
Dec 31
Revenue 92.13 58.59 40.22 29.65 23.35 19.58 17.41 16.35 16.19 16.85
Revenue Growth Rate -41.47% -36.41% -31.35% -26.29% -21.23% -16.16% -11.1% -6.04% -0.981% 4.08%
Operating Cash Flow 96,542 61,392 42,147 31,068 24,474 20,518 18,240 17,137 16,969 17,662
Operating Cash Flow Margin 104,790% 104,790% 104,790% 104,790% 104,790% 104,790% 104,790% 104,790% 104,790% 104,790%
Capital Expenditure -3,024 -1,923 -1,320 -973 -766.5 -642.6 -571.3 -536.7 -531.5 -553.2
Capital Expenditure Margin -3,282% -3,282% -3,282% -3,282% -3,282% -3,282% -3,282% -3,282% -3,282% -3,282%
Free Cash Flow 93,518 59,469 40,827 30,095 23,707 19,875 17,668 16,601 16,438 17,108
Free Cash Flow Margin 101,510% 101,510% 101,510% 101,510% 101,510% 101,510% 101,510% 101,510% 101,510% 101,510%
Compounded Discount Rate 0% 0% 6.87% 15.5% 24.86% 34.95% 45.85% 57.64% 70.41% 84.18%
Discounted Free Cash Flow 93,518 59,469 38,203 26,056 18,987 14,728 12,114 10,531 9,646 9,289

Monetary values in USD

amounts except #

Average LTM
Feb 22
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
2019
Dec 31
2018
Dec 31
2017
Dec 31
2016
Dec 31
2015
Dec 31
2014
Dec 31
Revenue 79.82 0.014 157.4 311.7 249.2 0 0 0 0 0
Revenue Growth Rate -45.15% -99.99% -49.51% 25.09% -46.53% -46.53% -46.53% -46.53% -46.53% -46.53% -46.53% -46.53%
Cost of Revenue 1.15 0.019 0 0.18 0.089 0.03 2.37 2.31 2.48 2.84
Gross Profit 78.67 -0.005 157.4 311.5 249.1 -0.03 -2.37 -2.31 -2.48 -2.84
Gross Margin 66.05% -35.71% 100% 99.94% 99.96%
Operating Income -8.47 40.83 -22.31 24.43 -43.25 -30.98 -10.78 -10.94 -12.56 -10.7
Operating Margin 72,900% 291,640% -14.18% 7.84% -17.36%
Net Income -9.09 33.9 12.86 14.53 -23.2 -26.93 -40.81 -11.66 -12.81 -27.65
Net Margin 60,540% 242,160% 8.17% 4.66% -9.31%
Cash from Operating Activities -1.28 58.69 -12.02 14.55 -21.48 -18.39 -12.29 -6.65 -8.2 -5.75
Cash from Operating Activities Margin 104,790% 419,190% -7.64% 4.67% -8.62%
Capital Expenditure -4.84 -1.83 -19.85 -0.06 -20.05 0 -0.534 -0.083 -0.33 -0.789
Free Cash Flow -6.12 56.85 -31.87 14.49 -41.54 -18.39 -12.83 -6.74 -8.53 -6.54
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program