|
Banco Bradesco S.A. (BBD) تقييم DCF |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
Banco Bradesco S.A. (BBD) Bundle
تُمكّنك حاسبة DCF (BBD) الخاصة بنا (BBD) من تقييم تقييم Banco Bradesco S.A. باستخدام البيانات المالية الفعلية ، مما يوفر المرونة لتعديل جميع المعلمات الرئيسية للتوقعات المحسنة.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14,088.1 | 17,519.1 | 18,643.3 | 11,690.6 | 13,492.4 | 13,792.2 | 14,098.7 | 14,412.0 | 14,732.3 | 15,059.7 |
| Revenue Growth, % | 0 | 24.35 | 6.42 | -37.29 | 15.41 | 2.22 | 2.22 | 2.22 | 2.22 | 2.22 |
| EBITDA | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| EBITDA, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 1,035.2 | 987.4 | 968.6 | 1,115.2 | .0 | 764.6 | 781.6 | 799.0 | 816.7 | 834.9 |
| Depreciation, % | 7.35 | 5.64 | 5.2 | 9.54 | 0 | 5.54 | 5.54 | 5.54 | 5.54 | 5.54 |
| EBIT | -1,035.2 | -987.4 | -968.6 | -1,115.2 | .0 | -764.6 | -781.6 | -799.0 | -816.7 | -834.9 |
| EBIT, % | -7.35 | -5.64 | -5.2 | -9.54 | 0 | -5.54 | -5.54 | -5.54 | -5.54 | -5.54 |
| Total Cash | 4,078.4 | 3,640.4 | 4,883.1 | .0 | 6,299.0 | 3,382.0 | 3,457.2 | 3,534.0 | 3,612.6 | 3,692.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | 4,376.7 | 5,675.0 | 2,192.9 | 2,241.6 | 2,291.5 | 2,342.4 | 2,394.4 |
| Account Receivables, % | 0 | 0 | 0 | 37.44 | 42.06 | 15.9 | 15.9 | 15.9 | 15.9 | 15.9 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Accounts Payable, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Expenditure | -729.4 | -754.3 | -1,609.8 | -334.0 | -392.7 | -658.9 | -673.5 | -688.5 | -703.8 | -719.4 |
| Capital Expenditure, % | -5.18 | -4.31 | -8.63 | -2.86 | -2.91 | -4.78 | -4.78 | -4.78 | -4.78 | -4.78 |
| Tax Rate, % | -2.09 | -2.09 | -2.09 | -2.09 | -2.09 | -2.09 | -2.09 | -2.09 | -2.09 | -2.09 |
| EBITAT | -4,022.7 | -696.4 | -849.1 | -1,556.8 | .0 | -700.7 | -716.2 | -732.2 | -748.4 | -765.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -3,717.0 | -463.4 | -1,490.4 | -5,152.4 | -1,691.0 | 2,887.1 | -656.9 | -671.5 | -686.4 | -701.7 |
| WACC, % | 38.86 | 28.01 | 34.32 | 38.86 | 38.86 | 35.78 | 35.78 | 35.78 | 35.78 | 35.78 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,147.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -716 | |||||||||
| Terminal Value | -2,119 | |||||||||
| Present Terminal Value | -459 | |||||||||
| Enterprise Value | 689 | |||||||||
| Net Debt | 37,492 | |||||||||
| Equity Value | -36,803 | |||||||||
| Diluted Shares Outstanding, MM | 10,614 | |||||||||
| Equity Value Per Share | -3.47 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real BBD financials.
- Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe the effect of your inputs on Banco Bradesco’s valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Banco Bradesco S.A. (BBD).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to the banking sector.
- Customizable Forecast Assumptions: Easily modify growth projections, capital expenditures, and discount rates for precise forecasting.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Banco Bradesco S.A. (BBD).
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis.
How It Works
- Download: Obtain the pre-configured Excel file containing Banco Bradesco S.A.'s (BBD) financial data.
- Customize: Modify projections such as revenue growth, EBITDA %, and WACC to fit your analysis.
- Update Automatically: Watch as intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate various forecasts and instantly compare the results.
- Make Decisions: Leverage the valuation outcomes to inform your investment choices.
Why Choose Banco Bradesco S.A. (BBD)?
- Comprehensive Services: A wide range of financial solutions tailored to meet diverse client needs.
- Expert Guidance: Access to knowledgeable professionals who can assist with your financial decisions.
- Innovative Technology: Cutting-edge digital tools for seamless banking experiences.
- Strong Reputation: A trusted name in the industry with a long history of reliability.
- Customer-Centric Approach: Commitment to understanding and responding to client needs effectively.
Who Should Use This Product?
- Institutional Investors: Develop comprehensive and accurate valuation models for investment analysis in Banco Bradesco S.A. (BBD).
- Corporate Finance Departments: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Financial Consultants and Advisors: Deliver precise valuation insights to clients considering investments in Banco Bradesco S.A. (BBD).
- Students and Academics: Utilize real-time data to learn and teach financial modeling techniques relevant to the banking sector.
- Banking Enthusiasts: Gain insights into how financial institutions like Banco Bradesco S.A. (BBD) are valued in the financial markets.
What the Template Contains
- Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for Banco Bradesco S.A. (BBD).
- Real-World Data: Banco Bradesco’s historical and projected financials preloaded for analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to test various scenarios.
- Financial Statements: Full annual and quarterly breakdowns for deeper insights into Banco Bradesco’s performance.
- Key Ratios: Built-in analysis for profitability, efficiency, and leverage specific to Banco Bradesco S.A. (BBD).
- Dashboard with Visual Outputs: Charts and tables providing clear, actionable results based on Banco Bradesco’s data.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.