Discounted Cash Flow

Iamgold Corp. Foreign

IAG · Based on 10 years of SEC filings · Converted from CAD to USD

—

⚠ Cash flow predictability 31/100 (unstable) — FCF YoY std dev 91%, net income 89% (full history)

▲ Accelerating sales growth

Sales growth has accelerated: 3.0% (2023) → 65.4% (2024) → 74.7% (2025). Revenue growth has been accelerating in recent years and is now 74.7% — rapidly accelerating growth may be difficult to sustain at this pace, or the DCF (based on historical averages) may understate future momentum.

Average annual growth rates

Metric	10-Year	5-Year	3-Year
Sales	—	—	—
Free Cash Flow	—	—	—
Average (FCF & NI)	—	—	—
Net Income	—	—	—
Dividends	—	—	—

Average annual growth is the mean year-over-year change across each period.

Endpoint CAGR (better for long term trend)

Metric	10-Year	5-Year	3-Year
Sales	—	—	—
Free Cash Flow	—	—	—
Average (FCF & NI)	—	—	—
Net Income	—	—	—

Endpoint CAGR is the compound annual rate from the first to last year in each period.

Projections use average year-over-year growth. Change this in Settings.

Projected growth rate

—

Free cash flow growth —

10-year: — 5-year: — 3-year: —

Averaged growth (FCF & NI) —

10-year: — 5-year: — 3-year: —

Net income growth —

10-year: — 5-year: — 3-year: —

Sales growth (not added to calculations) —

10-year: — 5-year: — 3-year: —

Click a greyed-out slider to switch metrics. Slide between the 10-year, 5-year, and 3-year historic growth rates for FCF, net income, or their average.

Or enter your own rate

Inflation rate (used with B/E only)

Historical inputs (10 fiscal years)

YEAR	Sales	Net Income	Free Cash Flow	Net Margin	EPS (diluted)
2016	$714.4m	$38.1m	—	5.3%	$0.13
2017	$792.5m (10.9%)	$363.0m (853.6%)	—	45.8% (759.7%)	$1.08 (730.8%)
2018	$804.1m (1.5%)	$-20.4m (-105.6%)	—	-2.5% (-105.5%)	$-0.06 (-105.6%)
2019	$771.0m (-4.1%)	$-298.6m (-1363.1%)	—	-38.7% (-1425.9%)	$-0.88 (-1366.7%)
2020	$898.7m (16.6%)	$30.8m (110.3%)	—	3.4% (108.9%)	$0.09 (110.2%)
2021	$833.6m (-7.2%)	$-184.1m (-697.2%)	$206.3m	-22.1% (-743.9%)	$-0.53 (-688.9%)
2022	$694.0m (-16.7%)	$-50.7m (72.4%)	$-352.5m (-270.9%)	-7.3% (66.9%)	$-0.15 (71.7%)
2023	$714.4m (3.0%)	$68.3m (234.5%)	$-553.3m (-57.0%)	9.6% (230.7%)	$0.19 (226.7%)
2024	$1.2b (65.4%)	$593.2m (769.1%)	$328.1m (159.3%)	50.2% (425.4%)	$1.52 (700.0%)
2025	$2.1b (74.7%)	$701.9m (18.3%)	$790.8m (141.0%)	34.0% (-32.3%)	$1.16 (-23.7%)

Base FCF: — (latest fiscal year)

Discount rate: %

Terminal growth: —

Projection period: — years

Alt A decline yrs:

Alt B total yrs:

SEC filings report in CAD. Values above are converted to USD for comparison with the US-listed share price.

Projected cash flows

Year	Projected cash flow	Discount Factor	Present Value

PV of projected FCF: —

Terminal FCF: —

Terminal value: —

PV of terminal value: —

Enterprise value (DCF): —

Current price: —

Alternative DCF Models

Model	Fair Value	Upside	PV(FCFs)	PV(Terminal)	Total Years
Standard (10yr→TV) ⓘ	—	—	—	—	10 + TV
Alt A (Gradual Decline) ⓘ	—	—	—	—	—
Alt B (30yr Hard Stop) ⓘ	—	—	—	N/A	—

This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.

+ 10YR Financials Balance Sheet (10YR) Cash Flow (10YR) DCF Model