BCE Inc. (BCE) DCF Valuation

BCE Inc. (BCE) DCF Valuation

CA | Communication Services | Telecommunications Services | NYSE
BCE Inc. (BCE) DCF Valuation
  • ✓ 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

BCE Inc. (BCE) Bundle

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

TOTAL:

Enhance your investment choices with the BCE Inc. (BCE) DCF Calculator! Explore real BCE financial data, adjust growth projections and expenses, and instantly observe how these modifications affect BCE's intrinsic value.


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 16,591.1 15,842.7 16,234.5 16,736.5 17,082.0 17,215.1 17,349.3 17,484.6 17,620.9 17,758.3
Revenue Growth, % 0 -4.51 2.47 3.09 2.06 0.77963 0.77963 0.77963 0.77963 0.77963
EBITDA 6,843.7 6,516.9 6,686.6 6,781.4 6,755.1 7,011.2 7,065.9 7,121.0 7,176.5 7,232.5
EBITDA, % 41.25 41.14 41.19 40.52 39.55 40.73 40.73 40.73 40.73 40.73
Depreciation 3,007.5 3,049.0 3,191.0 3,269.9 3,404.9 3,322.5 3,348.4 3,374.5 3,400.8 3,427.3
Depreciation, % 18.13 19.25 19.66 19.54 19.93 19.3 19.3 19.3 19.3 19.3
EBIT 3,836.2 3,467.9 3,495.6 3,511.5 3,350.2 3,688.8 3,717.5 3,746.5 3,775.7 3,805.2
EBIT, % 23.12 21.89 21.53 20.98 19.61 21.43 21.43 21.43 21.43 21.43
Total Cash 100.4 155.1 143.3 103.2 1,226.8 353.4 356.2 359.0 361.8 364.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 2,872.5 2,918.2 3,020.7 3,166.7 3,097.5
Account Receivables, % 17.31 18.42 18.61 18.92 18.13
Inventories 295.6 303.9 333.7 454.2 321.9 356.5 359.3 362.1 364.9 367.7
Inventories, % 1.78 1.92 2.06 2.71 1.88 2.07 2.07 2.07 2.07 2.07
Accounts Payable 1,802.8 1,796.6 2,029.2 2,493.8 2,290.2 2,169.6 2,186.5 2,203.5 2,220.7 2,238.0
Accounts Payable, % 10.87 11.34 12.5 14.9 13.41 12.6 12.6 12.6 12.6 12.6
Capital Expenditure -2,761.0 -2,968.7 -4,790.3 -3,555.8 -3,298.3 -3,630.4 -3,658.7 -3,687.2 -3,716.0 -3,744.9
Capital Expenditure, % -16.64 -18.74 -29.51 -21.25 -19.31 -21.09 -21.09 -21.09 -21.09 -21.09
Tax Rate, % 31.9 31.9 31.9 31.9 31.9 31.9 31.9 31.9 31.9 31.9
EBITAT 2,791.0 2,797.7 2,522.2 2,587.0 2,281.5 2,710.2 2,731.3 2,752.6 2,774.1 2,795.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 1,672.2 2,817.8 1,023.3 2,499.0 2,386.1 2,197.8 2,410.6 2,429.4 2,448.3 2,467.4
WACC, % 4.44 4.62 4.42 4.46 4.33 4.45 4.45 4.45 4.45 4.45
PV UFCF
SUM PV UFCF 10,486.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 2,517
Terminal Value 102,634
Present Terminal Value 82,547
Enterprise Value 93,034
Net Debt 24,512
Equity Value 68,522
Diluted Shares Outstanding, MM 912
Equity Value Per Share 75.12

What You Will Get

  • Real BCE Financial Data: Pre-filled with BCE Inc.'s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See BCE's intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for BCE Inc. (BCE).
  • WACC Calculator: Ready-to-use Weighted Average Cost of Capital sheet with adjustable inputs specific to BCE Inc. (BCE).
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit BCE Inc. (BCE) projections.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to BCE Inc. (BCE).
  • Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis of BCE Inc. (BCE).

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered BCE Inc. (BCE) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for BCE Inc.'s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for BCE Inc. (BCE)?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for BCE Inc. (BCE).
  • Flexible Inputs: Modify yellow-highlighted cells to explore different financial scenarios for BCE Inc. (BCE).
  • In-Depth Analysis: Automatically computes BCE Inc. (BCE)'s intrinsic value and Net Present Value.
  • Preloaded Information: Access historical and projected data for precise analysis.
  • High-Quality Standards: Perfect for financial analysts, investors, and business consultants focusing on BCE Inc. (BCE).

Who Should Use BCE Inc. (BCE)?

  • Finance Students: Discover valuation methodologies and practice with actual market data.
  • Academics: Utilize industry-standard models in your lectures or scholarly research.
  • Investors: Validate your investment hypotheses and evaluate valuation scenarios for BCE Inc. (BCE) stock.
  • Analysts: Enhance your analysis process with a ready-to-use, adaptable DCF model.
  • Small Business Owners: Understand the analytical approaches used for evaluating major public companies like BCE Inc. (BCE).

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled BCE Inc. (BCE) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for BCE Inc. (BCE).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.


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.