|
Bank of Baroda (BANKBARODA.NS) DCF Valuation
IN | Financial Services | Banks - Regional | NSE
|
- ✓ 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
Bank of Baroda Limited (BANKBARODA.NS) Bundle
Explore the financial prospects of Bank of Baroda (BANKBARODANS) with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to calculate the intrinsic value of Bank of Baroda (BANKBARODANS) and shape your investment approach.
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 | 400,251.5 | 449,923.8 | 483,927.4 | 608,358.1 | 601,361.6 | 668,309.0 | 742,709.4 | 825,392.5 | 917,280.3 | 1,019,397.8 |
| Revenue Growth, % | 0 | 12.41 | 7.56 | 25.71 | -1.15 | 11.13 | 11.13 | 11.13 | 11.13 | 11.13 |
| EBITDA | .0 | 77,304.7 | 114,465.4 | 226,045.3 | 274,928.8 | 165,352.3 | 183,760.4 | 204,217.8 | 226,952.6 | 252,218.4 |
| EBITDA, % | 0 | 17.18 | 23.65 | 37.16 | 45.72 | 24.74 | 24.74 | 24.74 | 24.74 | 24.74 |
| Depreciation | 16,972.3 | 13,573.1 | 14,382.4 | 20,399.8 | 17,016.5 | 21,936.7 | 24,378.8 | 27,092.8 | 30,109.0 | 33,460.9 |
| Depreciation, % | 4.24 | 3.02 | 2.97 | 3.35 | 2.83 | 3.28 | 3.28 | 3.28 | 3.28 | 3.28 |
| EBIT | -16,972.3 | 63,731.7 | 100,083.0 | 205,645.5 | 257,912.3 | 143,415.7 | 159,381.6 | 177,125.0 | 196,843.6 | 218,757.5 |
| EBIT, % | -4.24 | 14.16 | 20.68 | 33.8 | 42.89 | 21.46 | 21.46 | 21.46 | 21.46 | 21.46 |
| Total Cash | 1,016,482.5 | 928,228.6 | 620,198.9 | 496,096.4 | 1,002,898.5 | 643,644.1 | 715,298.6 | 794,930.2 | 883,426.8 | 981,775.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | -7,699,426.5 | -7,837,148.2 | -8,840,175.5 | -1,700,095.1 | .0 | -534,647.2 | -594,167.5 | -660,314.0 | -733,824.3 | -815,518.2 |
| Inventories, % | -1923.65 | -1741.88 | -1826.76 | -279.46 | 0 | -80 | -80 | -80 | -80 | -80 |
| Accounts Payable | 51,371.2 | 44,749.7 | 44,659.1 | 56,718.4 | 70,203.0 | 70,849.4 | 78,736.8 | 87,502.3 | 97,243.6 | 108,069.4 |
| Accounts Payable, % | 12.83 | 9.95 | 9.23 | 9.32 | 11.67 | 10.6 | 10.6 | 10.6 | 10.6 | 10.6 |
| Capital Expenditure | -33,033.5 | -27,860.5 | -34,051.3 | -9,829.6 | -13,554.6 | -33,885.5 | -37,657.8 | -41,850.1 | -46,509.2 | -51,686.8 |
| Capital Expenditure, % | -8.25 | -6.19 | -7.04 | -1.62 | -2.25 | -5.07 | -5.07 | -5.07 | -5.07 | -5.07 |
| Tax Rate, % | 28.53 | 28.53 | 28.53 | 28.53 | 28.53 | 28.53 | 28.53 | 28.53 | 28.53 | 28.53 |
| EBITAT | 13,172.5 | 15,082.9 | 76,712.8 | 149,052.1 | 184,333.6 | 70,063.4 | 77,863.3 | 86,531.5 | 96,164.8 | 106,870.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 7,747,908.9 | 131,895.6 | 1,059,980.7 | -6,968,398.8 | -1,498,815.0 | 593,408.2 | 131,992.0 | 146,686.2 | 163,016.2 | 181,164.2 |
| WACC, % | 4.21 | 12 | 29.44 | 28.07 | 27.73 | 20.29 | 20.29 | 20.29 | 20.29 | 20.29 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 818,594.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 184,787 | |||||||||
| Terminal Value | 1,010,288 | |||||||||
| Present Terminal Value | 401,132 | |||||||||
| Enterprise Value | 1,219,726 | |||||||||
| Net Debt | 16,693 | |||||||||
| Equity Value | 1,203,033 | |||||||||
| Diluted Shares Outstanding, MM | 5,171 | |||||||||
| Equity Value Per Share | 232.63 |
What You Will Gain
- Adjustable Forecast Inputs: Easily modify key assumptions (growth %, margins, WACC) to explore various scenarios.
- Comprehensive Financial Data: Bank of Baroda’s (BANKBARODANS) financial information pre-populated to enhance your analysis.
- Automatic DCF Calculations: The model computes Net Present Value (NPV) and intrinsic value for you effortlessly.
- Customizable and Professional Design: A refined Excel template that molds to your valuation requirements.
- Designed for Analysts and Investors: Perfect for assessing projections, reaffirming strategies, and optimizing your time.
Key Features
- 🔍 Real-Life BANKBARODANS Financials: Pre-filled historical and projected data for Bank of Baroda.
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Bank of Baroda’s intrinsic value utilizing the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Bank of Baroda’s valuation instantly after making any changes.
- Scenario Analysis: Evaluate and compare outcomes based on various financial assumptions side-by-side.
How It Operates
- Download the Template: Gain immediate access to the Excel-based Bank of Baroda (BANKBARODANS) DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model automatically refreshes Bank of Baroda’s intrinsic value.
- Test Scenarios: Experiment with various assumptions to see how they impact valuation outcomes.
- Analyze and Decide: Leverage the results to inform your investment or financial strategies.
Why Opt for This Calculator?
- All-In-One Tool: Combines DCF, WACC, and financial ratio analyses seamlessly.
- Flexible Inputs: Modify yellow-highlighted fields to explore different scenarios.
- In-Depth Analysis: Automatically computes Bank of Baroda’s intrinsic value and Net Present Value.
- Preloaded Information: Access historical and projected data for reliable foundational insights.
- Professional Standard: Perfect for financial analysts, investors, and business advisors.
Who Should Use This Product?
- Investors: Assess Bank of Baroda’s (BANKBARODANS) valuation prior to making investment decisions.
- CFOs and Financial Analysts: Enhance efficiency in valuation processes and evaluate forecasts.
- Startup Founders: Discover how significant public entities like Bank of Baroda (BANKBARODANS) are valued.
- Consultants: Provide comprehensive valuation reports for your clientele.
- Students and Educators: Utilize authentic data to practice and educate on valuation methodologies.
What the Template Contains
- Historical Data: Features Bank of Baroda's past financial performance and baseline projections.
- DCF and Levered DCF Models: Comprehensive templates to assess the intrinsic value of Bank of Baroda (BANKBARODANS).
- WACC Sheet: Pre-configured calculations for the Weighted Average Cost of Capital.
- Editable Inputs: Adjust essential factors such as growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: An extensive analysis of Bank of Baroda's financials.
- Interactive Dashboard: Dynamically visualize valuation outcomes and forecasts.
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.