|
Banco Macro S.A. (BMA) Évaluation DCF |
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
Banco Macro S.A. (BMA) Bundle
Optimisez votre temps et améliorez la précision avec notre calculatrice (BMA) DCF! En utilisant des données Real Banco Macro S.A. et des hypothèses personnalisables, cet outil vous permet de prévoir, d'analyser et de valoriser Banco Macro S.A. comme un investisseur chevronné.
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 | 350.5 | 967.4 | 1,292.3 | 2.7 | 3,874.1 | 5,169.9 | 6,899.2 | 9,207.0 | 12,286.6 | 16,396.4 |
| Revenue Growth, % | 0 | 176.02 | 33.59 | -99.79 | 143425.69 | 33.45 | 33.45 | 33.45 | 33.45 | 33.45 |
| EBITDA | 11.0 | 30.7 | 40.5 | 661.6 | .0 | 1,131.5 | 1,510.0 | 2,015.1 | 2,689.2 | 3,588.7 |
| EBITDA, % | 3.13 | 3.17 | 3.13 | 24511.01 | 0 | 21.89 | 21.89 | 21.89 | 21.89 | 21.89 |
| Depreciation | 11.1 | 37.0 | 40.7 | 49.8 | 118.4 | 1,170.4 | 1,561.9 | 2,084.4 | 2,781.6 | 3,712.0 |
| Depreciation, % | 3.16 | 3.83 | 3.15 | 1844.18 | 3.06 | 22.64 | 22.64 | 22.64 | 22.64 | 22.64 |
| EBIT | -.1 | -6.4 | -.2 | 611.8 | -118.4 | 995.1 | 1,328.0 | 1,772.1 | 2,364.9 | 3,155.9 |
| EBIT, % | -0.03057379 | -0.65863 | -0.01664408 | 22666.83 | -3.06 | 19.25 | 19.25 | 19.25 | 19.25 | 19.25 |
| Total Cash | 168.1 | 287.6 | 1,035.2 | 1,031.1 | 2,754.4 | 3,400.7 | 4,538.2 | 6,056.2 | 8,081.9 | 10,785.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .5 | .9 | 1.6 | .4 | 887.0 | 385.4 | 514.3 | 686.3 | 915.9 | 1,222.2 |
| Account Receivables, % | 0.13494 | 0.09396067 | 0.12345 | 14.02 | 22.9 | 7.45 | 7.45 | 7.45 | 7.45 | 7.45 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 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 | -9.3 | -35.8 | -64.9 | -48.9 | -106.7 | -1,180.0 | -1,574.7 | -2,101.4 | -2,804.3 | -3,742.4 |
| Capital Expenditure, % | -2.64 | -3.7 | -5.02 | -1811.62 | -2.75 | -22.82 | -22.82 | -22.82 | -22.82 | -22.82 |
| Tax Rate, % | 9.59 | 9.59 | 9.59 | 9.59 | 9.59 | 9.59 | 9.59 | 9.59 | 9.59 | 9.59 |
| EBITAT | -.1 | -6.1 | -.1 | 502.8 | -107.0 | 802.7 | 1,071.1 | 1,429.4 | 1,907.6 | 2,545.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 1.3 | -5.3 | -25.1 | 504.9 | -981.9 | 1,294.7 | 929.5 | 1,240.4 | 1,655.3 | 2,208.9 |
| WACC, % | 252.13 | 358.77 | 260.44 | 310.29 | 341.26 | 304.58 | 304.58 | 304.58 | 304.58 | 304.58 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 403.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 2,253 | |||||||||
| Terminal Value | 745 | |||||||||
| Present Terminal Value | 1 | |||||||||
| Enterprise Value | 404 | |||||||||
| Net Debt | -1,996 | |||||||||
| Equity Value | 2,400 | |||||||||
| Diluted Shares Outstanding, MM | 1 | |||||||||
| Equity Value Per Share | 3,754.17 |
What You Will Get
- Editable Forecast Inputs: Seamlessly modify key assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: Banco Macro S.A. (BMA)’s financial data pre-filled to accelerate your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically for you.
- Customizable and Professional: A refined Excel model that adjusts to your specific valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- 🔍 Real-Life BMA Financials: Pre-filled historical and projected data for Banco Macro S.A. (BMA).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Banco Macro’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Banco Macro’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the Excel file for Banco Macro S.A. (BMA).
- Step 2: Review Banco Macro's pre-filled financial data and forecasts.
- Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
- Step 5: Evaluate the outputs and leverage the results for your investment strategies.
Why Choose This Calculator for Banco Macro S.A. (BMA)?
- Designed for Experts: A sophisticated tool favored by financial analysts, CFOs, and investment consultants.
- Accurate Financial Data: Banco Macro's historical and projected financial information is 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 leads you through the calculation process.
Who Should Use Banco Macro S.A. (BMA)?
- Investors: Evaluate Banco Macro’s performance before making investment decisions.
- CFOs and Financial Analysts: Optimize financial assessments and validate forecasts.
- Startup Founders: Understand the valuation methods applied to established banks like Banco Macro.
- Consultants: Provide detailed valuation analyses for clients in the financial sector.
- Students and Educators: Utilize current financial data to learn and teach banking valuation strategies.
What the Template Contains
- Pre-Filled DCF Model: Banco Macro S.A.'s (BMA) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Banco Macro S.A.'s (BMA) 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.