Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Canada
/
Materials
/
SilverCrest Metals
SIL
SilverCrest Metals
$40 silver per ounce
RO
RockeTeller
Invested
Community Contributor
Published
26 Sep 24
Updated
26 Sep 24
1
Set Fair Value
0
votes
Share
RockeTeller
's Fair Value
CA$130.00
87.4% undervalued
intrinsic discount
26 Sep
CA$16.43
Loading
1Y
134.4%
7D
3.3%
Author's Valuation
CA$130.0
87.4% undervalued
intrinsic discount
RockeTeller's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
RockeTeller
's
Fair Value
CA$130.0
87.4% undervalued
intrinsic discount
Future estimation in
5 Years
time period
Past
Future
-58m
5b
2015
2018
2021
2024
2027
2029
Revenue US$5.2b
Earnings US$2.1b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
-1.18%
Metals and Mining revenue growth rate
2.49%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
6.98%
Calculation
US$2.10b
Earnings '29
x
13.67x
PE Ratio '29
=
US$28.69b
Market Cap '29
US$28.69b
Market Cap '29
/
163.08m
No. shares '29
=
US$175.95
Share Price '29
US$175.95
Share Price '29
Discounted to 2024 @ 6.65% p.a.
=
US$127.51
Fair Value '24
US$127.51
Fair Value '24
Converted to CAD @ 1.0000 USD/CAD Exchange Rate
=
CA$127.51
Fair Value '24
