Projected Income Statement: Hecla Mining Company

Forecast Balance Sheet: Hecla Mining Company

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 298 402 556 524 -32.6 -797 -1,609 -1,660
Change - 34.9% 38.31% -5.76% -106.22% -2,346.66% -101.88% -3.17%
Announcement Date 2/22/22 2/15/23 2/14/24 2/13/25 2/17/26 - - -
1USD in Million
Estimates

Cash Flow Forecast: Hecla Mining Company

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 109 149.4 223.9 214.5 252.4 217.9 150.5 101
Change - 36.98% 49.88% -4.2% 17.67% -13.67% -30.92% -32.92%
Free Cash Flow (FCF) 1 111.3 -59.49 -148.4 3.785 310.2 563.6 778.9 702.2
Change - -153.45% -149.44% 102.55% 8,096.8% 81.65% 38.21% -9.85%
Announcement Date 2/22/22 2/15/23 2/14/24 2/13/25 2/17/26 - - -
1USD in Million
Estimates

Forecast Financial Ratios: Hecla Mining Company

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) 34.52% 30.25% 29.51% 36.34% 47.08% 49.56% 52.94% 59.65%
EBIT Margin (%) 10.33% -1.73% -6.2% 11.43% 36.18% 45.16% 42.75% 51.38%
EBT Margin (%) 0.68% -6.25% -11.52% 7.12% 33.67% - - -
Net margin (%) 4.28% -5.27% -11.77% 3.79% 22.57% 25.87% 37.12% 40.7%
FCF margin (%) 13.78% -8.27% -20.6% 0.41% 21.8% 37.01% 45.11% 50.02%
FCF / Net Income (%) 322.18% 156.96% 175.05% 10.74% 96.6% 143.03% 121.53% 122.91%

Profitability

        
ROA 1.27% - -0.19% - - - - -
ROE 1.99% -2.03% -4.3% 3.36% 13.4% 11.9% 21.9% 13.9%

Financial Health

        
Leverage (Debt/EBITDA) 1.07x 1.85x 2.62x 1.55x - - - -
Debt / Free cash flow 2.68x -6.75x -3.75x 138.4x - - - -

Capital Intensity

        
CAPEX / Current Assets (%) 13.5% 20.78% 31.09% 23.07% 17.74% 14.31% 8.72% 7.19%
CAPEX / EBITDA (%) 39.12% 68.68% 105.33% 63.48% 37.67% 28.87% 16.47% 12.06%
CAPEX / FCF (%) 97.99% -251.11% -150.88% 5,666.9% 81.35% 38.66% 19.32% 14.38%

Items per share

        
Cash flow per share 1 0.4064 0.1613 0.1246 0.3506 0.858 1.16 1.317 1.11
Change - -60.31% -22.71% 181.27% 144.72% 35.17% 13.52% -15.69%
Dividend per Share 1 0.035 0.0225 0.025 0.0375 0.015 0.02 0.02 0.02
Change - -35.71% 11.11% 50% -60% 33.33% 0% 0%
Book Value Per Share 1 - - - - - - - -
Change - - - - - - - -
EPS 1 0.064 -0.07 -0.14 0.06 0.49 0.8167 0.99 0.95
Change - -209.38% -100% 142.86% 716.67% 66.67% 21.22% -4.04%
Nbr of stocks (in thousands) 538,139 598,138 609,698 628,247 670,099 671,768 671,768 671,768
Announcement Date 2/22/22 2/15/23 2/14/24 2/13/25 2/17/26 - - -
1USD
Estimates
2026 *2027 *
P/E 22.2x 18.3x
PBR - -
EV / Sales 7.46x 6.11x
Yield 0.11% 0.11%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
A
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
9
Last Close Price
18.10USD
Average target price
23.53USD
Spread / Average Target
+29.99%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. HL Stock
  4. Financials Hecla Mining Company