|
Banco LatinoAmericano de Comercio Outside ، S. A. (BLX) DCF تقييم |
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 Latinoamericano de Comercio Exterior, S. A. (BLX) Bundle
تُمكّنك حاسبة DCF (BLX) الخاصة بنا (BLX) من تقييم Banco LatinoAmericano de Comercio الخارجي ، S. A. التقييم باستخدام البيانات المالية الفعلية ، مع توفير المرونة لتعديل جميع المعلمات الأساسية 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 | 99.2 | 104.9 | 166.7 | 237.3 | 286.3 | 377.7 | 498.3 | 657.4 | 867.3 | 1,144.2 |
| Revenue Growth, % | 0 | 5.84 | 58.81 | 42.4 | 20.65 | 31.92 | 31.92 | 31.92 | 31.92 | 31.92 |
| EBITDA | 67.9 | 66.2 | .0 | 169.3 | .0 | 153.3 | 202.2 | 266.8 | 351.9 | 464.3 |
| EBITDA, % | 68.51 | 63.07 | 0 | 71.31 | 0 | 40.58 | 40.58 | 40.58 | 40.58 | 40.58 |
| Depreciation | 4.1 | 3.5 | 2.7 | 3.1 | .0 | 7.8 | 10.3 | 13.6 | 18.0 | 23.7 |
| Depreciation, % | 4.09 | 3.33 | 1.63 | 1.3 | 0 | 2.07 | 2.07 | 2.07 | 2.07 | 2.07 |
| EBIT | 63.9 | 62.7 | -2.7 | 166.2 | .0 | 145.5 | 191.9 | 253.2 | 334.0 | 440.6 |
| EBIT, % | 64.42 | 59.74 | -1.63 | 70.01 | 0 | 38.51 | 38.51 | 38.51 | 38.51 | 38.51 |
| Total Cash | 863.8 | 1,253.1 | 1,241.6 | 1,987.1 | 1,819.9 | 377.7 | 498.3 | 657.4 | 867.3 | 1,144.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | -969.5 | -1,483.1 | -1,552.3 | .0 | .0 | -226.6 | -299.0 | -394.5 | -520.4 | -686.5 |
| Inventories, % | -977.74 | -1413.19 | -931.34 | 0 | 0 | -60 | -60 | -60 | -60 | -60 |
| Accounts Payable | 17.5 | 14.9 | 69.8 | 5.1 | .0 | 57.3 | 75.6 | 99.7 | 131.5 | 173.5 |
| Accounts Payable, % | 17.61 | 14.16 | 41.89 | 2.17 | 0 | 15.16 | 15.16 | 15.16 | 15.16 | 15.16 |
| Capital Expenditure | -2.3 | -.8 | -2.7 | -.8 | -1.8 | -4.3 | -5.7 | -7.5 | -9.9 | -13.0 |
| Capital Expenditure, % | -2.33 | -0.768 | -1.63 | -0.32064 | -0.63317 | -1.14 | -1.14 | -1.14 | -1.14 | -1.14 |
| Tax Rate, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EBITAT | 63.9 | 62.7 | 2.7 | 166.2 | .0 | 116.4 | 153.5 | 202.5 | 267.2 | 352.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 1,052.6 | 576.4 | 126.9 | -1,448.5 | -7.0 | 403.8 | 248.8 | 328.3 | 433.0 | 571.3 |
| WACC, % | 5.47 | 5.47 | 2.7 | 5.47 | 5.47 | 4.92 | 4.92 | 4.92 | 4.92 | 4.92 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,701.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 583 | |||||||||
| Terminal Value | 19,957 | |||||||||
| Present Terminal Value | 15,696 | |||||||||
| Enterprise Value | 17,398 | |||||||||
| Net Debt | 879 | |||||||||
| Equity Value | 16,519 | |||||||||
| Diluted Shares Outstanding, MM | 37 | |||||||||
| Equity Value Per Share | 449.63 |
What You Will Get
- Real BLX Financial Data: Pre-filled with Banco Latinoamericano de Comercio Exterior’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See BLX’s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- 🔍 Real-Life BLX Financials: Pre-filled historical and projected data for Banco Latinoamericano de Comercio Exterior, S. A. (BLX).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate BLX’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize BLX’s valuation instantly after making adjustments.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the Excel file for Banco Latinoamericano de Comercio Exterior, S. A. (BLX).
- Step 2: Review the pre-filled financial data and forecasts for Banco Latinoamericano de Comercio Exterior, S. A. (BLX).
- Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells) for Banco Latinoamericano de Comercio Exterior, S. A. (BLX).
- Step 4: Observe the DCF model update in real-time as you adjust your assumptions for Banco Latinoamericano de Comercio Exterior, S. A. (BLX).
- Step 5: Analyze the outputs and utilize the results for your investment decisions regarding Banco Latinoamericano de Comercio Exterior, S. A. (BLX).
Why Choose This Calculator for Banco Latinoamericano de Comercio Exterior, S. A. (BLX)?
- Designed for Financial Experts: A sophisticated tool tailored for analysts, CFOs, and financial consultants.
- Accurate Financial Data: BLX’s historical and projected financial figures are preloaded for precision.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly Interface: Step-by-step guidance ensures a smooth user experience.
Who Should Use This Product?
- Investors: Assess the fair value of Banco Latinoamericano de Comercio Exterior, S. A. (BLX) to inform investment choices.
- CFOs: Utilize a sophisticated DCF model for accurate financial reporting and analysis.
- Consultants: Efficiently customize the template for client valuation reports.
- Entrepreneurs: Understand financial modeling practices employed by leading financial institutions.
- Educators: Implement it as a resource for teaching valuation techniques.
What the Template Contains
- Comprehensive DCF Model: Editable template featuring in-depth valuation calculations for Banco Latinoamericano de Comercio Exterior, S. A. (BLX).
- Real-World Data: Historical and projected financials for BLX preloaded for thorough analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into BLX's performance.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage specific to BLX.
- Dashboard with Visual Outputs: Charts and tables presenting clear, actionable results for stakeholders.
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.