Metals Acquisition Corp. II (MTAL) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Metals Acquisition Corp. II (US:MTAL), trading at 10.14. In 2024, Metals Acquisition Corp. II generated $340.74 Million in revenue and $56.33 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Metals Acquisition Corp. II is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 10.14
- Recent Revenue (2024): $340.74 Million
- Free Cash Flow (2024): $56.33 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.