IntrinsicIntrinsic
← Scroll for more →

Coronado Global Resources Inc. (CODQL)

Silver Ores

Latest Price
--
TTM P/E
--
Normalized P/E
--
TTM Div Yield
--
Fwd Div Yield
--
Book Value
--
P/B Ratio
--

Valuation metrics

adjust assumptions →
Norm. op. income: $124M (median of 7yr)
Tax rate: 23%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$2.62
Base FCF: $352M (median of recent 5yr)
Growth: 5%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$32.78