Bank of Georgia Group PLC (BGEOL) DCF Valuation

Bank of Georgia Group PLC (BGEO.L) Évaluation DCF

GB | Financial Services | Banks - Regional | LSE
Bank of Georgia Group PLC (BGEOL) DCF Valuation

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

Compatible MAC/PC, entièrement débloqué

Aucune Expertise N'Est Requise; Facile À Suivre

Bank of Georgia Group PLC (BGEO.L) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Conçu pour la précision, notre calculatrice (BGEOL) DCF vous permet d'évaluer l'évaluation de Bank of Georgia Group plc en utilisant des données financières à jour et une flexibilité complète pour modifier tous les paramètres essentiels pour améliorer les prévisions.


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 1,090.7 1,365.7 2,393.1 2,424.8 5,341.7 8,036.2 12,089.9 18,188.3 27,363.1 41,165.9
Revenue Growth, % 0 25.22 75.23 1.32 120.29 50.44 50.44 50.44 50.44 50.44
EBITDA .0 .0 .0 .0 3,021.1 909.0 1,367.6 2,057.4 3,095.2 4,656.5
EBITDA, % 0 0 0 0 56.56 11.31 11.31 11.31 11.31 11.31
Depreciation 82.9 93.6 111.1 124.7 173.1 441.8 664.6 999.9 1,504.2 2,263.0
Depreciation, % 7.6 6.86 4.64 5.14 3.24 5.5 5.5 5.5 5.5 5.5
EBIT -82.9 -93.6 -111.1 -124.7 2,848.0 467.2 702.9 1,057.5 1,591.0 2,393.5
EBIT, % -7.6 -6.86 -4.64 -5.14 53.32 5.81 5.81 5.81 5.81 5.81
Total Cash 3,987.0 3,452.0 6,017.9 4,858.1 6,825.2 8,036.2 12,089.9 18,188.3 27,363.1 41,165.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 2.4 3.7 86.9 139.3 180.8
Account Receivables, % 0.22188 0.26946 3.63 5.74 3.38
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0 0 0 0 0 0 0
Accounts Payable 42.3 33.5 35.2 46.8 58.1 173.9 261.7 393.7 592.2 891.0
Accounts Payable, % 3.88 2.45 1.47 1.93 1.09 2.16 2.16 2.16 2.16 2.16
Capital Expenditure -108.3 -97.6 -121.7 -155.4 -230.9 -528.7 -795.3 -1,196.5 -1,800.1 -2,708.2
Capital Expenditure, % -9.93 -7.14 -5.08 -6.41 -4.32 -6.58 -6.58 -6.58 -6.58 -6.58
Tax Rate, % 13.03 13.03 13.03 13.03 13.03 13.03 13.03 13.03 13.03 13.03
EBITAT -76.9 -84.5 -97.8 -104.8 2,476.9 413.1 621.5 935.0 1,406.6 2,116.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -62.4 -98.5 -190.0 -176.2 2,389.0 409.8 471.0 708.6 1,066.1 1,603.9
WACC, % 18.35 17.92 17.55 16.85 17.36 17.61 17.61 17.61 17.61 17.61
PV UFCF
SUM PV UFCF 2,394.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 1,636
Terminal Value 10,483
Present Terminal Value 4,660
Enterprise Value 7,054
Net Debt 29
Equity Value 7,026
Diluted Shares Outstanding, MM 44
Equity Value Per Share 15,813.13

What You'll Receive

  • Pre-Populated Financial Model: Leverage Bank of Georgia Group PLC's (BGEOL) accurate data for a precise DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other crucial factors.
  • Real-Time Calculations: Automatic updates allow you to view results instantly as you make adjustments.
  • Investor-Ready Template: A polished Excel file crafted for high-quality valuation.
  • Flexible and Reusable: Designed for adaptability, making it suitable for repeated detailed forecasting.

Key Features

  • 🔍 Real-Life BGEOL Financials: Pre-filled historical and projected data for Bank of Georgia Group PLC.
  • ✏️ Fully Customizable Inputs: Modify essential parameters (yellow cells) such as WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Integrated formulas assess the intrinsic value of Bank of Georgia using the Discounted Cash Flow method.
  • ⚡ Instant Results: Immediately visualize BGEOL’s valuation after adjusting inputs.
  • Scenario Analysis: Evaluate and compare outcomes for different financial assumptions side-by-side.

How It Functions

  • 1. Access the Template: Download and open the Excel file containing Bank of Georgia Group PLC’s (BGEOL) preloaded data.
  • 2. Modify Assumptions: Adjust important inputs such as growth rates, WACC, and capital expenditures tailored to your analysis.
  • 3. Instant Results: The DCF model automatically computes intrinsic value and NPV based on your inputs.
  • 4. Evaluate Scenarios: Analyze various forecasts to explore different valuation scenarios.
  • 5. Make Informed Decisions: Share expert valuation insights to back your strategic choices.

Why Opt for This Calculator?

  • All-in-One Solution: Integrates DCF, WACC, and financial ratio analyses within a single platform.
  • Adjustable Parameters: Modify the highlighted fields to explore different scenarios.
  • In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for Bank of Georgia Group PLC (BGEOL).
  • Preloaded Information: Features historical and forecast data for reliable starting points.
  • High-Quality Standards: Perfect for financial analysts, investors, and business consultants alike.

Who Can Benefit from This Product?

  • Finance Students: Master valuation techniques and apply them to real-world scenarios using data from Bank of Georgia Group PLC (BGEOL).
  • Academics: Integrate professional valuation models into your teaching or research projects.
  • Investors: Validate your investment hypotheses and assess valuation scenarios for Bank of Georgia Group PLC (BGEOL) stock.
  • Analysts: Enhance your efficiency with a ready-made, customizable DCF model tailored for Bank of Georgia Group PLC (BGEOL).
  • Small Business Owners: Discover how major public companies like Bank of Georgia Group PLC (BGEOL) are evaluated and analyzed.

What the Template Contains

  • Historical Data: Contains Bank of Georgia Group PLC’s (BGEOL) previous financial records and foundational forecasts.
  • DCF and Levered DCF Models: Comprehensive templates to determine the intrinsic value of Bank of Georgia Group PLC (BGEOL).
  • WACC Sheet: Pre-configured calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Adjust critical drivers such as growth rates, EBITDA percentages, and CAPEX assumptions.
  • Quarterly and Annual Statements: A thorough analysis of Bank of Georgia Group PLC’s (BGEOL) financials.
  • Interactive Dashboard: Dynamically visualize valuation results and projections.


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.

No products were found matching.