ELR.TO
Eastern Platinum Ltd
Price:  
0.24 
CAD
Volume:  
545,778
Canada | Metals & Mining

ELR.TO DCF Valuation - Growth Exit 5Y

-190.2 %
Upside

What is the DCF valuation of ELR.TO?

The Discounted Cash Flow (DCF) valuation of Eastern Platinum Ltd (ELR.TO) is (0.21) CAD. With the latest stock price at 0.23 CAD, the upside of Eastern Platinum Ltd based on DCF is -190.2%.

Is ELR.TO a buy or a sell?

Based on the latest price of 0.23 CAD and our DCF valuation, Eastern Platinum Ltd (ELR.TO) is a sell. Selling ELR.TO stocks now will result in a potential gain of 190.2%.

Note: valuation result may not be accurate due to the company's negative earnings.

Range Selected
WACC / Discount Rate6.7% - 9.5%8.1%
Long-term Growth Rate 3.0% - 5.0%4.0%
Fair Price(0.43) - (0.16)(0.21)
Upside-283.7% - -166.5%-190.2%
0.23 CAD
Stock Price
(0.21) CAD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

ELR.TO DCF Valuation: Revenue & Expenses Forecast

(USD in millions)Projections
12-202412-202512-202612-202712-202812-2029
Revenue635967748595
% Growth
42%-6%13%11%14%12%
Cost of goods sold(62)(55)(60)(63)(68)(73)
% of Revenue99%94%89%85%80%76%
Selling, G&A expenses(11)(10)(12)(13)(15)(17)
% of Revenue17%17%17%17%17%17%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(3)(3)(3)(3)(4)(4)
% of Revenue4%4%4%4%4%4%
Tax expense(0)0000(0)
Tax rate1%2%2%2%2%2%
Net profit(13)(9)(7)(5)(2)2
% Margin-20%-15%-10%-6%-2%2%