WPM DCF calculator
No snapshot data for WPM right now — the calculator works with your own inputs, and nothing is estimated for you.
Discounted Cash Flow
Live tool| Year | Projected FCFF | Present value |
|---|---|---|
| 1 | $10.80B | $9.82B |
| 2 | $11.66B | $9.64B |
| 3 | $12.60B | $9.46B |
| 4 | $13.60B | $9.29B |
| 5 | $14.69B | $9.12B |
| Sum of PV, forecast cash flows | $47.34B | |
Growth down the side, discount rate across the top. Forecast years, terminal growth, cash, debt and shares stay as entered, and every cell runs the same calculation as the result above.
| Growth ↓ Discount → | 8% | 9% | 10% | 11% | 12% |
|---|---|---|---|---|---|
| 4% | 215.29 | 179.27 | 153.55 | 134.26 | 119.26 |
| 6% | 234.91 | 195.33 | 167.07 | 145.89 | 129.42 |
| 8% | 256.00 | 212.58 | 181.58 | 158.36 | 140.31 |
| 10% | 278.64 | 231.08 | 197.14 | 171.72 | 151.97 |
| 12% | 302.92 | 250.91 | 213.81 | 186.02 | 164.44 |
Outlined: your current pair. Enter a current price to shade the cells at or above it and draw the line where the estimate equals it.
Ground the assumptions: WPM’s realized growth in free cash flow and EPS per share over 3, 5 and 10 filed years, each year linked to its annual report · WPM workspace (filings, fundamentals) · red flags check · the plain DCF calculator · DCF, defined
WPM’s fiscal-year cash flow, income and balance sheet from its XBRL filings, dated: XLSX · CSV
Read from our stored filings snapshot. 0 held, 4 not held.
- Last close: there is no stored filings snapshot for this ticker yet (it is not in the covered universe, or not an SEC operating company).
- Shares outstanding: there is no stored filings snapshot for this ticker yet (it is not in the covered universe, or not an SEC operating company).
- Free cash flow: not prefilled: trailing or normalized, before or after stock pay, is a judgment, so it stays your input. The filed cash flows are in the download below.
- Growth and discount rate: yours by design; a DCF is the arithmetic of its assumptions.
WPM DCF FAQ
What does the WPM DCF calculator prefill?
When our filings snapshot has data for WPM, the latest price and share count prefill automatically; assumptions always stay yours.
Why is free cash flow not prefilled?
Free cash flow needs judgment: trailing vs normalized, before or after stock-based compensation. We prefill only mechanical facts (price, share count) and leave the judgment inputs to you, stated plainly.
Is this WPM's fair value?
It is the arithmetic consequence of YOUR inputs. Change the growth or discount rate a point and the answer moves a lot — that sensitivity is the real lesson of a DCF, and none of this is a recommendation.