Banco de Chile (BCH) DCF Valuation

Banco de Chile (BCH) DCF Valuation

CL | Financial Services | Banks - Regional | NYSE
Banco de Chile (BCH) 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

Banco de Chile (BCH) 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 strategies with the Banco de Chile (BCH) DCF Calculator! Analyze actual financial data, adjust growth projections and expenses, and instantly observe how these modifications affect the intrinsic value of Banco de Chile (BCH).


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 2,002.1 2,303.9 3,219.6 2,932.7 2,770.1 3,049.6 3,357.4 3,696.2 4,069.2 4,479.8
Revenue Growth, % 0 15.08 39.75 -8.91 -5.55 10.09 10.09 10.09 10.09 10.09
EBITDA 695.1 1,088.9 1,829.5 .0 .0 846.6 932.0 1,026.1 1,129.6 1,243.6
EBITDA, % 34.72 47.26 56.82 0 0 27.76 27.76 27.76 27.76 27.76
Depreciation 76.4 80.0 87.7 96.2 .0 81.1 89.3 98.3 108.2 119.1
Depreciation, % 3.82 3.47 2.73 3.28 0 2.66 2.66 2.66 2.66 2.66
EBIT 618.6 1,008.9 1,741.7 -96.2 .0 765.5 842.7 927.8 1,021.4 1,124.5
EBIT, % 30.9 43.79 54.1 -3.28 0 25.1 25.1 25.1 25.1 25.1
Total Cash 4,621.9 7,958.8 7,819.3 10,964.8 2,120.4 2,906.6 3,199.9 3,522.8 3,878.3 4,269.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 125.5 1,850.0 2,377.4 2,656.4 .0
Account Receivables, % 6.27 80.3 73.84 90.58 0
Inventories -11,053.5 -11,797.9 -11,361.9 .0 .0 -1,829.8 -2,014.4 -2,217.7 -2,441.5 -2,687.9
Inventories, % -552.11 -512.08 -352.89 0 0 -60 -60 -60 -60 -60
Accounts Payable 284.6 335.7 395.5 351.1 .0 323.5 356.2 392.1 431.7 475.2
Accounts Payable, % 14.22 14.57 12.28 11.97 0 10.61 10.61 10.61 10.61 10.61
Capital Expenditure -50.0 -68.6 -81.4 -27.9 -17.9 -58.5 -64.4 -71.0 -78.1 -86.0
Capital Expenditure, % -2.5 -2.98 -2.53 -0.95017 -0.64795 -1.92 -1.92 -1.92 -1.92 -1.92
Tax Rate, % 20.87 20.87 20.87 20.87 20.87 20.87 20.87 20.87 20.87 20.87
EBITAT 421.8 823.4 1,494.3 -77.9 .0 605.9 667.0 734.3 808.4 890.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 11,660.9 -94.1 597.0 -11,694.9 2,287.4 1,250.9 754.6 830.8 914.6 1,006.9
WACC, % 5.06 5.07 5.07 5.07 5.07 5.07 5.07 5.07 5.07 5.07
PV UFCF
SUM PV UFCF 4,127.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 1,027
Terminal Value 33,503
Present Terminal Value 26,168
Enterprise Value 30,296
Net Debt 8,283
Equity Value 22,014
Diluted Shares Outstanding, MM 101,017
Equity Value Per Share 0.22

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real BCH financials.
  • Real-World Data: Historical data and forward-looking estimates (highlighted in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe how your inputs affect Banco de Chile’s valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • Real-Life BCH Data: Pre-filled with Banco de Chile’s historical financials and forward-looking projections.
  • Fully Customizable Inputs: Adjust revenue growth, margins, WACC, tax rates, and capital expenditures.
  • Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs.
  • Scenario Testing: Create multiple forecast scenarios to analyze different valuation outcomes.
  • User-Friendly Design: Simple, structured, and designed for professionals and beginners alike.

How It Works

  1. Download the Template: Get immediate access to the Excel-based BCH DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
  3. Instant Calculations: The model automatically recalculates Banco de Chile’s intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential changes in valuation.
  5. Analyze and Decide: Utilize the results to inform your investment or financial analysis.

Why Choose This Calculator for Banco de Chile (BCH)?

  • All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for Banco de Chile (BCH).
  • Flexible Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Banco de Chile’s intrinsic value and Net Present Value.
  • Preloaded Financials: Historical and projected data provide reliable starting points for analysis.
  • High-Quality Standards: Perfect for financial analysts, investors, and business advisors focusing on Banco de Chile (BCH).

Who Should Use This Product?

  • Investors: Evaluate Banco de Chile’s valuation before making stock transactions.
  • CFOs and Financial Analysts: Optimize valuation procedures and assess financial forecasts.
  • Startup Founders: Understand the valuation methods applied to established banks like Banco de Chile.
  • Consultants: Provide comprehensive valuation reports for clients in the financial sector.
  • Students and Educators: Utilize real-time data to practice and instruct on valuation strategies.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Banco de Chile (BCH) 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 Banco de Chile (BCH).
  • 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.