|
Bunge Limited (BG) DCF Valuation |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
Bunge Limited (BG) Bundle
Designed for accuracy, our Bunge Limited (BG) DCF Calculator enables you to evaluate Bunge Limited's valuation using actual financial data while offering complete flexibility to modify all key parameters for enhanced projections.
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 | 41,404.0 | 59,152.0 | 67,232.0 | 59,540.0 | 53,108.0 | 57,659.5 | 62,601.2 | 67,966.3 | 73,791.2 | 80,115.4 |
| Revenue Growth, % | 0 | 42.87 | 13.66 | -11.44 | -10.8 | 8.57 | 8.57 | 8.57 | 8.57 | 8.57 |
| EBITDA | 2,113.0 | 3,232.0 | 2,877.0 | 4,018.0 | 2,463.0 | 3,025.1 | 3,284.4 | 3,565.9 | 3,871.5 | 4,203.3 |
| EBITDA, % | 5.1 | 5.46 | 4.28 | 6.75 | 4.64 | 5.25 | 5.25 | 5.25 | 5.25 | 5.25 |
| Depreciation | 435.0 | 424.0 | 408.0 | 451.0 | 468.0 | 462.8 | 502.4 | 545.5 | 592.2 | 643.0 |
| Depreciation, % | 1.05 | 0.7168 | 0.60685 | 0.75747 | 0.88122 | 0.80259 | 0.80259 | 0.80259 | 0.80259 | 0.80259 |
| EBIT | 1,678.0 | 2,808.0 | 2,469.0 | 3,567.0 | 1,995.0 | 2,562.3 | 2,781.9 | 3,020.4 | 3,279.2 | 3,560.3 |
| EBIT, % | 4.05 | 4.75 | 3.67 | 5.99 | 3.76 | 4.44 | 4.44 | 4.44 | 4.44 | 4.44 |
| Total Cash | 698.0 | 1,422.0 | 1,223.0 | 2,707.0 | 3,795.0 | 2,029.8 | 2,203.7 | 2,392.6 | 2,597.6 | 2,820.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 2,129.0 | 2,506.0 | 3,296.0 | 3,024.0 | 2,737.0 | 2,826.9 | 3,069.2 | 3,332.2 | 3,617.8 | 3,927.8 |
| Account Receivables, % | 5.14 | 4.24 | 4.9 | 5.08 | 5.15 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 |
| Inventories | 7,172.0 | 8,431.0 | 8,408.0 | 7,105.0 | 6,491.0 | 7,869.0 | 8,543.4 | 9,275.6 | 10,070.5 | 10,933.6 |
| Inventories, % | 17.32 | 14.25 | 12.51 | 11.93 | 12.22 | 13.65 | 13.65 | 13.65 | 13.65 | 13.65 |
| Accounts Payable | 2,636.0 | 4,250.0 | 4,386.0 | 3,664.0 | 2,777.0 | 3,627.7 | 3,938.6 | 4,276.2 | 4,642.6 | 5,040.5 |
| Accounts Payable, % | 6.37 | 7.18 | 6.52 | 6.15 | 5.23 | 6.29 | 6.29 | 6.29 | 6.29 | 6.29 |
| Capital Expenditure | -365.0 | -399.0 | -555.0 | -1,122.0 | -1,376.0 | -790.7 | -858.5 | -932.1 | -1,012.0 | -1,098.7 |
| Capital Expenditure, % | -0.88156 | -0.67453 | -0.8255 | -1.88 | -2.59 | -1.37 | -1.37 | -1.37 | -1.37 | -1.37 |
| Tax Rate, % | 25.39 | 25.39 | 25.39 | 25.39 | 25.39 | 25.39 | 25.39 | 25.39 | 25.39 | 25.39 |
| EBITAT | 1,359.7 | 2,274.9 | 1,924.1 | 2,622.3 | 1,488.4 | 1,988.9 | 2,159.3 | 2,344.4 | 2,545.3 | 2,763.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -5,235.3 | 2,277.9 | 1,146.1 | 2,804.3 | 594.4 | 1,043.8 | 1,197.5 | 1,300.1 | 1,411.6 | 1,532.5 |
| WACC, % | 6.25 | 6.25 | 6.17 | 6.05 | 6.08 | 6.16 | 6.16 | 6.16 | 6.16 | 6.16 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 5,380.2 | |||||||||
| Long Term Growth Rate, % | 1.00 | |||||||||
| Free cash flow (T + 1) | 1,548 | |||||||||
| Terminal Value | 29,989 | |||||||||
| Present Terminal Value | 22,239 | |||||||||
| Enterprise Value | 27,619 | |||||||||
| Net Debt | 3,808 | |||||||||
| Equity Value | 23,811 | |||||||||
| Diluted Shares Outstanding, MM | 142 | |||||||||
| Equity Value Per Share | 167.69 |
What You Will Get
- Pre-Filled Financial Model: Bunge Limited’s actual data facilitates accurate DCF valuation.
- Full Forecast Control: Modify revenue growth, margins, WACC, and other essential drivers.
- Instant Calculations: Automatic updates provide real-time results as you adjust inputs.
- Investor-Ready Template: A polished Excel file crafted for professional-grade valuation.
- Customizable and Reusable: Designed for adaptability, enabling repeated use for comprehensive forecasts.
Key Features
- Real-Life BG Data: Pre-filled with Bunge Limited’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
- Download: Obtain the pre-configured Excel file containing Bunge Limited’s (BG) financial data.
- Customize: Modify forecasts, such as revenue growth, EBITDA %, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various projections and instantly compare the results.
- Make Decisions: Utilize the valuation findings to inform your investment strategy.
Why Choose Bunge Limited (BG) Calculator?
- Save Time: Skip the hassle of building a DCF model from the ground up – it's ready for immediate use.
- Enhance Accuracy: Dependable financial data and formulas minimize valuation errors.
- Fully Customizable: Adjust the model to align with your specific assumptions and forecasts.
- Easy to Understand: Intuitive charts and outputs simplify result analysis.
- Endorsed by Professionals: Crafted for experts who prioritize precision and functionality.
Who Should Use This Product?
- Investors: Evaluate Bunge Limited’s (BG) market position before making investment decisions.
- CFOs and Financial Analysts: Enhance valuation methodologies and assess financial forecasts for Bunge Limited (BG).
- Startup Founders: Discover how established firms like Bunge Limited (BG) are appraised in the market.
- Consultants: Create comprehensive valuation reports for clients utilizing Bunge Limited (BG) as a case study.
- Students and Educators: Apply real-time data from Bunge Limited (BG) to learn and teach valuation strategies.
What the Template Contains
- Comprehensive DCF Model: Editable template with detailed valuation calculations for Bunge Limited (BG).
- Real-World Data: Bunge Limited's historical and projected financials preloaded for analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to test various scenarios.
- Financial Statements: Full annual and quarterly breakdowns for deeper insights into Bunge Limited (BG).
- Key Ratios: Built-in analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables providing clear, actionable results for Bunge Limited (BG).
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.