Ssr Mining Inc. (SSRGF)

Mineral Royalty Traders

Latest Price

TTM P/E

Normalized P/E

TTM Div Yield

Fwd Div Yield

Book Value

P/B Ratio

Valuation metrics

EPS: $1.85

Book value / share: $17.28

Formula: √(22.5 × EPS × BVPS)

Graham Number

$26.82

Norm. op. income: $190M (median of 7yr)

Tax rate: 20%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$9.18

Base FCF: $220M (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

$20.19

EPS: $1.85

Target P/E: 15×

Formula: EPS × P/E

P/E Fair Value

$27.75