|
Valoración de DCF del Banco de Nueva Escocia (BNS) |
Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
Predeterminadas Para Un Uso Rápido Y Eficiente
Compatible con MAC / PC, completamente desbloqueado
No Se Necesita Experiencia; Fáciles De Seguir
The Bank of Nova Scotia (BNS) Bundle
¡Mejore sus estrategias de inversión con la calculadora DCF (BNS)! Explore el Real Bank of Nova Scotia Financials, ajuste las proyecciones y gastos de crecimiento, y observe instantáneamente cómo estos cambios afectan el valor intrínseco de (BNS).
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 | 22,570.7 | 22,297.3 | 22,466.8 | 22,927.7 | 24,246.2 | 24,691.9 | 25,145.6 | 25,607.8 | 26,078.4 | 26,557.7 |
| Revenue Growth, % | 0 | -1.21 | 0.7602 | 2.05 | 5.75 | 1.84 | 1.84 | 1.84 | 1.84 | 1.84 |
| EBITDA | 6,996.5 | 10,096.7 | 10,238.7 | .0 | .0 | 6,017.6 | 6,128.1 | 6,240.8 | 6,355.5 | 6,472.3 |
| EBITDA, % | 31 | 45.28 | 45.57 | 0 | 0 | 24.37 | 24.37 | 24.37 | 24.37 | 24.37 |
| Depreciation | 1,115.1 | 1,089.9 | 1,104.3 | 1,312.8 | 1,269.5 | 1,269.4 | 1,292.7 | 1,316.5 | 1,340.7 | 1,365.3 |
| Depreciation, % | 4.94 | 4.89 | 4.92 | 5.73 | 5.24 | 5.14 | 5.14 | 5.14 | 5.14 | 5.14 |
| EBIT | 5,881.4 | 9,006.8 | 9,134.4 | -1,312.8 | -1,269.5 | 4,748.1 | 4,835.4 | 4,924.3 | 5,014.8 | 5,106.9 |
| EBIT, % | 26.06 | 40.39 | 40.66 | -5.73 | -5.24 | 19.23 | 19.23 | 19.23 | 19.23 | 19.23 |
| Total Cash | 84,029.9 | 86,593.3 | 86,055.3 | 101,576.7 | 78,018.6 | 24,691.9 | 25,145.6 | 25,607.8 | 26,078.4 | 26,557.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 6,278.9 | 6,545.7 | 9,652.3 | 10,105.3 | 9,440.3 | 9,044.5 | 9,210.7 | 9,380.0 | 9,552.4 | 9,727.9 |
| Account Receivables, % | 27.82 | 29.36 | 42.96 | 44.07 | 38.93 | 36.63 | 36.63 | 36.63 | 36.63 | 36.63 |
| Inventories | -242,451.0 | -280,155.1 | -309,796.6 | .0 | .0 | -14,815.1 | -15,087.4 | -15,364.7 | -15,647.0 | -15,934.6 |
| Inventories, % | -1074.19 | -1256.45 | -1378.91 | 0 | 0 | -60 | -60 | -60 | -60 | -60 |
| Accounts Payable | 5,993.2 | 6,433.9 | 9,062.3 | 12,246.1 | 12,096.8 | 9,829.7 | 10,010.4 | 10,194.4 | 10,381.7 | 10,572.5 |
| Accounts Payable, % | 26.55 | 28.86 | 40.34 | 53.41 | 49.89 | 39.81 | 39.81 | 39.81 | 39.81 | 39.81 |
| Capital Expenditure | -556.1 | -333.2 | -411.9 | -318.8 | -352.7 | -426.5 | -434.4 | -442.3 | -450.5 | -458.7 |
| Capital Expenditure, % | -2.46 | -1.49 | -1.83 | -1.39 | -1.45 | -1.73 | -1.73 | -1.73 | -1.73 | -1.73 |
| Tax Rate, % | 21.83 | 21.83 | 21.83 | 21.83 | 21.83 | 21.83 | 21.83 | 21.83 | 21.83 | 21.83 |
| EBITAT | 4,748.0 | 6,758.2 | 7,004.1 | -997.3 | -992.4 | 3,671.1 | 3,738.6 | 3,807.3 | 3,877.3 | 3,948.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 247,472.3 | 45,392.8 | 36,859.9 | -307,069.1 | 440.1 | 17,457.8 | 4,883.7 | 4,973.4 | 5,064.8 | 5,157.9 |
| WACC, % | 10.9 | 10.27 | 10.45 | 10.37 | 10.62 | 10.52 | 10.52 | 10.52 | 10.52 | 10.52 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 29,999.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 5,261 | |||||||||
| Terminal Value | 61,734 | |||||||||
| Present Terminal Value | 37,435 | |||||||||
| Enterprise Value | 67,435 | |||||||||
| Net Debt | 170,811 | |||||||||
| Equity Value | -103,377 | |||||||||
| Diluted Shares Outstanding, MM | 1,235 | |||||||||
| Equity Value Per Share | -83.71 |
What You Will Receive
- Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled real BNS financials.
- Accurate Data: Historical figures and forward-looking projections (displayed in the highlighted cells).
- Assumption Flexibility: Modify forecast parameters such as revenue growth, EBITDA %, and WACC.
- Instant Calculations: Quickly observe how your inputs influence the valuation of The Bank of Nova Scotia (BNS).
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for clarity and ease of navigation, complete with step-by-step guidance.
Key Features
- Comprehensive BNS Data: Pre-loaded with The Bank of Nova Scotia’s historical financial performance and future projections.
- Customizable Financial Inputs: Modify parameters such as loan growth, interest rates, capital ratios, and operating expenses.
- Interactive Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your adjustments.
- Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
- Intuitive User Interface: Designed to be straightforward and accessible for both seasoned professionals and newcomers.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Bank of Nova Scotia (BNS) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Bank of Nova Scotia’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose The Bank of Nova Scotia (BNS)?
- Convenient Banking: Access a wide range of financial services all in one place.
- Enhanced Security: Advanced security measures protect your personal and financial information.
- Personalized Solutions: Customizable banking options to meet your unique financial needs.
- User-Friendly Experience: Intuitive online and mobile platforms for easy navigation.
- Endorsed by Professionals: Trusted by financial experts for its reliability and service quality.
Who Should Use This Product?
- Investors: Evaluate The Bank of Nova Scotia’s (BNS) performance before making investment decisions.
- CFOs and Financial Analysts: Enhance financial analysis and refine valuation methodologies.
- Startup Founders: Gain insights into how established banks like The Bank of Nova Scotia are valued.
- Consultants: Provide comprehensive valuation assessments for clients in the financial sector.
- Students and Educators: Utilize current data to learn and teach financial valuation practices.
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations for The Bank of Nova Scotia (BNS).
- Real-World Data: Historical and projected financials for The Bank of Nova Scotia (BNS) preloaded for thorough analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore different scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into The Bank of Nova Scotia (BNS).
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics relevant to The Bank of Nova Scotia (BNS).
- Dashboard with Visual Outputs: Charts and tables designed to present clear, actionable results for The Bank of Nova Scotia (BNS).
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.