|
Banco Bilbao vizcaya Argentaria, S.A. (BBVA) Valation DCF
ES | Financial Services | Banks - Diversified | NYSE
|
- ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
- ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
- ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
- ✓ Aucune Expertise N'Est Requise; Facile À Suivre
Banco Bilbao Vizcaya Argentaria, S.A. (BBVA) Bundle
Découvrez le véritable potentiel de Banco Bilbao vizcaya Argentaria, S.A. (BBVA) avec notre calculatrice avancée DCF! Ajustez les hypothèses essentielles, explorez divers scénarios et évaluez comment les différents changements affectent Banco Bilbao vizcaya Argentaria, S.A. (BBVA) Valation - le tout dans un modèle Excel complet.
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 | 25,662.5 | 24,089.4 | 23,787.1 | 11.5 | 28,313.4 | 27,794.1 | 27,284.3 | 26,783.9 | 26,292.6 | 25,810.4 |
| Revenue Growth, % | 0 | -6.13 | -1.25 | -99.95 | 246818.18 | -1.83 | -1.83 | -1.83 | -1.83 | -1.83 |
| EBITDA | 8,833.5 | .0 | 8,839.8 | 12,066.1 | .0 | 9,538.0 | 9,363.1 | 9,191.4 | 9,022.8 | 8,857.3 |
| EBITDA, % | 34.42 | 0 | 37.16 | 105227.27 | 0 | 34.32 | 34.32 | 34.32 | 34.32 | 34.32 |
| Depreciation | 1,429.2 | 1,338.5 | 1,266.5 | 1,379.1 | 1,462.5 | 6,760.4 | 6,636.4 | 6,514.7 | 6,395.2 | 6,277.9 |
| Depreciation, % | 5.57 | 5.56 | 5.32 | 12027.27 | 5.17 | 24.32 | 24.32 | 24.32 | 24.32 | 24.32 |
| EBIT | 7,404.4 | -1,338.5 | 7,573.2 | 10,687.0 | -1,462.5 | 8,336.5 | 8,183.6 | 8,033.5 | 7,886.1 | 7,741.5 |
| EBIT, % | 28.85 | -5.56 | 31.84 | 93200 | -5.17 | 29.99 | 29.99 | 29.99 | 29.99 | 29.99 |
| Total Cash | 128,645.9 | 179,860.3 | 140,681.7 | 165,919.9 | 151,726.3 | 27,794.1 | 27,284.3 | 26,783.9 | 26,292.6 | 25,810.4 |
| Total Cash, percent | .0 | .0 | .0 | 1.4 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 28,929.4 | .0 | .0 | .0 | 40,432.6 | 11,117.6 | 10,913.7 | 10,713.5 | 10,517.1 | 10,324.2 |
| Account Receivables, % | 112.73 | 0 | 0 | 0 | 142.8 | 40 | 40 | 40 | 40 | 40 |
| Inventories | -122,968.8 | -239,388.1 | -149,725.8 | -159,751.9 | .0 | -22,235.2 | -21,827.4 | -21,427.1 | -21,034.1 | -20,648.3 |
| Inventories, % | -479.18 | -993.75 | -629.44 | -1393181.82 | 0 | -80 | -80 | -80 | -80 | -80 |
| 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 | -1,438.5 | -1,170.6 | -986.1 | -2,545.6 | -1,896.2 | -6,743.3 | -6,619.6 | -6,498.2 | -6,379.0 | -6,262.0 |
| Capital Expenditure, % | -5.61 | -4.86 | -4.15 | -22200 | -6.7 | -24.26 | -24.26 | -24.26 | -24.26 | -24.26 |
| Tax Rate, % | 35.43 | 35.43 | 35.43 | 35.43 | 35.43 | 35.43 | 35.43 | 35.43 | 35.43 | 35.43 |
| EBITAT | 4,064.4 | -983.7 | 4,862.5 | 6,561.2 | -944.4 | 5,311.3 | 5,213.8 | 5,118.2 | 5,024.3 | 4,932.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 98,094.4 | 144,532.8 | -84,519.4 | 15,420.8 | -201,562.5 | 56,878.6 | 5,026.7 | 4,934.5 | 4,844.0 | 4,755.2 |
| WACC, % | 15.37 | 18.92 | 17.15 | 16.61 | 17.22 | 17.05 | 17.05 | 17.05 | 17.05 | 17.05 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 60,083.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 4,850 | |||||||||
| Terminal Value | 32,224 | |||||||||
| Present Terminal Value | 14,665 | |||||||||
| Enterprise Value | 74,748 | |||||||||
| Net Debt | -9,568 | |||||||||
| Equity Value | 84,317 | |||||||||
| Diluted Shares Outstanding, MM | 5,954 | |||||||||
| Equity Value Per Share | 14.16 |
What You Will Get
- Pre-Filled Financial Model: BBVA’s actual data enables precise DCF valuation.
- Full Forecast Control: Adjust revenue growth, margins, WACC, and other key drivers.
- Instant Calculations: Automatic updates ensure you see results as you make changes.
- Investor-Ready Template: A refined Excel file designed for professional-grade valuation.
- Customizable and Reusable: Tailored for flexibility, allowing repeated use for detailed forecasts.
Key Features
- 🔍 Real-Life BBVA Financials: Pre-filled historical and projected data for Banco Bilbao Vizcaya Argentaria, S.A. (BBVA).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate BBVA’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize BBVA’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 BBVA’s (BBVA) financial data.
- 2. Adjust Key Inputs: Modify essential parameters such as growth projections, WACC, and capital investments.
- 3. Analyze Results Immediately: The DCF model automatically computes intrinsic value and NPV.
- 4. Explore Different Scenarios: Evaluate various forecasts to understand diverse valuation scenarios.
- 5. Present with Assurance: Share professional valuation analyses to bolster your strategic decisions.
Why Choose BBVA?
- Save Time: Access a comprehensive suite of financial tools without the hassle of setup.
- Enhance Accuracy: Utilize dependable financial data and methodologies to minimize valuation mistakes.
- Fully Customizable: Adjust the tools to align with your financial strategies and forecasts.
- User-Friendly: Intuitive interfaces and visualizations simplify data interpretation and analysis.
- Endorsed by Professionals: Crafted for experts who prioritize accuracy and functionality.
Who Should Use BBVA's Services?
- Finance Students: Acquire knowledge of banking operations and financial services using real-world case studies.
- Academics: Integrate banking models and theories into your research or teaching materials.
- Investors: Evaluate your investment strategies and analyze the performance of BBVA (BBVA) in the market.
- Financial Analysts: Enhance your analysis with access to comprehensive financial reports and insights from BBVA (BBVA).
- Small Business Owners: Understand how major banks like BBVA (BBVA) assess and support business financing needs.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled BBVA historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), featuring parameters such as Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models illustrating intrinsic value with comprehensive calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate analysis.
- Key Ratios: Contains profitability, leverage, and efficiency ratios for BBVA.
- Dashboard and Charts: Visual summary of valuation outputs and assumptions for easy result analysis.
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.