$1.31
-1.5%Paramount Gold Nevada Corp., together with its subsidiaries, engages in the acquisition, exploration, and development of precious metal properties in the United States. The company primarily explores for gold and silver ores. It holds principal interest in the Sleeper gold project with 2,322 unpatented mining claims totaling approximately 38,300 acres located in Humbolt County, Nevada. The company also holds 100% interest in the Grassy Mountain gold project with 442 federal mining claims and 3 patented lode claims covering approximately 9,300 acres located in Malheur County, Oregon. Paramount Gold Nevada Corp. was founded in 1992 and is headquartered in Winnemucca, Nevada.
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Base year metrics used for projections
Forecast period and terminal assumptions
Calculation flow from present value to intrinsic value per share
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | -$5.2M | -$4.4M | -$3.6M | -$3.0M | -$2.5M | -$2.1M | -$1.7M | -$1.5M | -$1.2M | -$1.0M |
| Maintenance CapEx | -$26.9K | -$22.4K | -$18.7K | -$15.6K | -$13.0K | -$10.8K | -$9.0K | -$7.5K | -$6.2K | -$5.2K |
| Owner Earnings | -$5.2M | -$4.4M | -$3.6M | -$3.0M | -$2.5M | -$2.1M | -$1.8M | -$1.5M | -$1.2M | -$1.0M |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | -$4.9M | -$3.7M | -$2.9M | -$2.2M | -$1.7M | -$1.3M | -$1.0M | -$789.9K | -$609.3K | -$470.0K |
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.