|
Banco BBVA Argentina S.A. (BBAR) DCF -Bewertung
AR | Financial Services | Banks - Regional | NYSE
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Banco BBVA Argentina S.A. (BBAR) Bundle
Sparen Sie Zeit und verbessern Sie die Präzision mit unserem (BBAR) DCF -Taschenrechner! Mit realen Daten von Banco BBVA Argentina S.A. und anpassbaren Annahmen ermöglichen dieses Tool Sie, wie ein erfahrener Investor zu prognostizieren, zu analysieren und zu bewerten (BBAR).
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 78.3 | 102.4 | 151.6 | 399.5 | 1,804.8 | 3,062.8 | 5,197.7 | 8,820.6 | 14,968.7 | 25,402.1 |
| Revenue Growth, % | 0 | 30.68 | 48.13 | 163.46 | 351.82 | 69.7 | 69.7 | 69.7 | 69.7 | 69.7 |
| EBITDA | 35.0 | .0 | .0 | 68.3 | .0 | 378.3 | 642.1 | 1,089.6 | 1,849.0 | 3,137.8 |
| EBITDA, % | 44.66 | 0 | 0 | 17.1 | 0 | 12.35 | 12.35 | 12.35 | 12.35 | 12.35 |
| Depreciation | 1.9 | 3.8 | 5.2 | 9.7 | 26.2 | 82.4 | 139.8 | 237.3 | 402.7 | 683.5 |
| Depreciation, % | 2.4 | 3.74 | 3.44 | 2.42 | 1.45 | 2.69 | 2.69 | 2.69 | 2.69 | 2.69 |
| EBIT | 33.1 | -3.8 | -5.2 | 58.6 | -26.2 | 295.9 | 502.2 | 852.2 | 1,446.3 | 2,454.4 |
| EBIT, % | 42.26 | -3.74 | -3.44 | 14.68 | -1.45 | 9.66 | 9.66 | 9.66 | 9.66 | 9.66 |
| Total Cash | 189.6 | 263.2 | 362.7 | 859.8 | 1,869.4 | 3,062.8 | 5,197.7 | 8,820.6 | 14,968.7 | 25,402.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 8.9 | 16.9 | 27.7 | 104.5 | 98.4 | 476.2 | 808.0 | 1,371.3 | 2,327.1 | 3,949.1 |
| Account Receivables, % | 11.38 | 16.46 | 18.29 | 26.15 | 5.45 | 15.55 | 15.55 | 15.55 | 15.55 | 15.55 |
| Inventories | -149.2 | -202.0 | -342.3 | -336.0 | .0 | -2,352.9 | -3,993.0 | -6,776.1 | -11,499.2 | -19,514.3 |
| Inventories, % | -190.46 | -197.33 | -225.75 | -84.11 | 0 | -76.82 | -76.82 | -76.82 | -76.82 | -76.82 |
| Accounts Payable | .5 | .1 | .1 | .1 | .0 | 4.6 | 7.8 | 13.2 | 22.4 | 38.1 |
| Accounts Payable, % | 0.61868 | 0.05764666 | 0.04255465 | 0.02996213 | 0.000670096814 | 0.1499 | 0.1499 | 0.1499 | 0.1499 | 0.1499 |
| Capital Expenditure | -2.5 | -3.0 | -7.6 | -15.4 | -39.7 | -105.0 | -178.2 | -302.4 | -513.2 | -871.0 |
| Capital Expenditure, % | -3.19 | -2.89 | -4.99 | -3.87 | -2.2 | -3.43 | -3.43 | -3.43 | -3.43 | -3.43 |
| Tax Rate, % | 49.94 | 49.94 | 49.94 | 49.94 | 49.94 | 49.94 | 49.94 | 49.94 | 49.94 | 49.94 |
| EBITAT | 28.7 | -2.2 | -4.5 | 55.8 | -13.1 | 223.1 | 378.6 | 642.4 | 1,090.2 | 1,850.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 168.8 | 43.1 | 122.5 | -33.0 | -356.6 | 2,180.2 | 1,651.5 | 2,802.7 | 4,756.2 | 8,071.4 |
| WACC, % | 20.44 | 16.85 | 20.47 | 21.52 | 15.81 | 19.02 | 19.02 | 19.02 | 19.02 | 19.02 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 10,410.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 8,233 | |||||||||
| Terminal Value | 48,381 | |||||||||
| Present Terminal Value | 20,260 | |||||||||
| Enterprise Value | 30,670 | |||||||||
| Net Debt | -1,015 | |||||||||
| Equity Value | 31,685 | |||||||||
| Diluted Shares Outstanding, MM | 613 | |||||||||
| Equity Value Per Share | 51.71 |
What You Will Get
- Editable Forecast Inputs: Easily adjust assumptions (growth %, margins, WACC) to create various scenarios tailored to Banco BBVA Argentina S.A. (BBAR).
- Real-World Data: Banco BBVA Argentina S.A.'s financial information pre-filled to kickstart your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value specifically for Banco BBVA Argentina S.A. (BBAR).
- Customizable and Professional: A sleek Excel model that adapts to your valuation requirements for Banco BBVA Argentina S.A. (BBAR).
- Built for Analysts and Investors: Perfect for evaluating projections, validating strategies, and optimizing your time with Banco BBVA Argentina S.A. (BBAR).
Key Features
- 🔍 Real-Life BBAR Financials: Pre-filled historical and projected data for Banco BBVA Argentina S.A. (BBAR).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Banco BBVA Argentina’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Banco BBVA Argentina’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- 1. Access the Template: Download and open the Excel file containing Banco BBVA Argentina S.A.'s (BBAR) financial data.
- 2. Modify Assumptions: Adjust critical inputs such as growth rates, WACC, and capital expenditures to suit your analysis.
- 3. Analyze Results in Real-Time: The DCF model automatically calculates intrinsic value and NPV based on your inputs.
- 4. Explore Different Scenarios: Evaluate various forecasts to understand potential valuation impacts.
- 5. Present with Assurance: Share professional valuation insights to strengthen your decision-making process.
Why Choose This Calculator for Banco BBVA Argentina S.A. (BBAR)?
- Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and investment consultants.
- Comprehensive Data: BBVA Argentina’s historical and projected financials are preloaded for enhanced accuracy.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Insightful Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
- User-Friendly: Step-by-step guidance ensures a smooth experience throughout the process.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for analyzing Banco BBVA Argentina S.A. (BBAR) investments.
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights to clients looking to invest in Banco BBVA Argentina S.A. (BBAR).
- Students and Educators: Utilize real-world financial data to enhance learning and practice in financial modeling.
- Finance Enthusiasts: Gain insights into how financial institutions like Banco BBVA Argentina S.A. (BBAR) are valued in the marketplace.
What the Template Contains
- Pre-Filled DCF Model: Banco BBVA Argentina S.A. (BBAR)’s financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Banco BBVA Argentina S.A. (BBAR)’s profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
- Financial Statements: Annual and quarterly reports to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and results.
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.