Hercules Silver Corp.

OTC
BADEF
Stock
Yield per half year: +27%
Dividend yield: 0%
Sector: Materials
Current price
0.5015 $
Average price
0 $ -100%

Price based on EPS
1.54 $ +206.35%
0/10
0.59120.59120.54860.54860.50600.50600.46340.46340.42080.42080.37820.37820.33560.3356Aug '24Aug '24Sep '24Sep '24Oct '24Oct '24Nov '24Nov '24Dec '24Dec '2420252025Feb '25Feb '25Mar '25Mar '25Apr '25Apr '25May '25May '25Jun '25Jun '25

Price based on EPS

Price = Price * (100 - CAGR EPS * Excess Key Rate) / 100
Key Rate = Key rate
Fair price = 1.54 $
Current price = 0.5015 $ (difference = +206.35%)


Data

Discounted Cash Flow (Based EBITDA)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount Ebitda(5) * (1 + Ebitda Yield) / (WACC - Ebitda Yield)
Company Value = ∑ (Future Ebitda / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = -3.59 $
Current price = 0.5015 $ (difference = -814.96%)


Data

Discounted Cash Flow (Based FCF)

Price = (Terminal Value + Company Value) / Count shares
Price - Fair price
Terminal Value — cost in the post-forecast period
Company Value — cost during the forecast period
Count shares - Number of shares
Terminal Value = Discount FCF(5) * (1 + FCF Yield) / (WACC - FCF Yield) ^ 5
Company Value = ∑ (FCF / (1 + WACC) ^ 5)
WACC - weighted average cost of capital (taking into account country risks, inflation, taxes, etc.)
Fair price = -59.33 $
Current price = 0.5015 $ (difference = -11 930.11%)


Data

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription