|
Bank of China Limited (3988.hk) Avaliação DCF
CN | Financial Services | Banks - Diversified | HKSE
|
- ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
- ✓ Design Profissional: Modelos Confiáveis E Padrão Da Indústria
- ✓ Pré-Construídos Para Uso Rápido E Eficiente
- ✓ Não É Necessária Experiência; Fácil De Seguir
Bank of China Limited (3988.HK) Bundle
Projetado para precisão, a nossa calculadora DCF (3988HK) permite avaliar a avaliação do Bank of China Limited usando dados financeiros em tempo real e completa flexibilidade para modificar todos os parâmetros essenciais para melhorar as projeções.
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 | 585,372.2 | 603,792.3 | 645,130.7 | 659,316.3 | 553,494.9 | 548,156.3 | 542,869.1 | 537,633.0 | 532,447.4 | 527,311.8 |
| Revenue Growth, % | 0 | 3.15 | 6.85 | 2.2 | -16.05 | -0.96453 | -0.96453 | -0.96453 | -0.96453 | -0.96453 |
| EBITDA | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| EBITDA, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 27,078.0 | 29,375.1 | 30,748.5 | 30,829.7 | 32,482.9 | 27,190.5 | 26,928.3 | 26,668.6 | 26,411.3 | 26,156.6 |
| Depreciation, % | 4.63 | 4.87 | 4.77 | 4.68 | 5.87 | 4.96 | 4.96 | 4.96 | 4.96 | 4.96 |
| EBIT | -27,078.0 | -29,375.1 | -30,748.5 | -30,829.7 | -32,482.9 | -27,190.5 | -26,928.3 | -26,668.6 | -26,411.3 | -26,156.6 |
| EBIT, % | -4.63 | -4.87 | -4.77 | -4.68 | -5.87 | -4.96 | -4.96 | -4.96 | -4.96 | -4.96 |
| Total Cash | 3,839,356.2 | 4,071,639.4 | 4,167,140.1 | 4,383,652.8 | 4,760,270.0 | 548,156.3 | 542,869.1 | 537,633.0 | 532,447.4 | 527,311.8 |
| 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 | .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 | -41,670.5 | -42,314.5 | -32,223.4 | -29,622.9 | -31,128.7 | -32,054.7 | -31,745.5 | -31,439.3 | -31,136.0 | -30,835.7 |
| Capital Expenditure, % | -7.12 | -7.01 | -4.99 | -4.49 | -5.62 | -5.85 | -5.85 | -5.85 | -5.85 | -5.85 |
| Tax Rate, % | 21.55 | 21.55 | 21.55 | 21.55 | 21.55 | 21.55 | 21.55 | 21.55 | 21.55 | 21.55 |
| EBITAT | -20,246.0 | -22,995.5 | -24,072.3 | -24,538.7 | -25,482.8 | -21,175.1 | -20,970.8 | -20,768.6 | -20,568.3 | -20,369.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -34,838.5 | -35,934.8 | -25,547.1 | -23,332.0 | -24,128.6 | -26,039.2 | -25,788.0 | -25,539.3 | -25,293.0 | -25,049.0 |
| WACC, % | 14.75 | 15.35 | 15.35 | 15.58 | 15.38 | 15.28 | 15.28 | 15.28 | 15.28 | 15.28 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -85,278.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -25,550 | |||||||||
| Terminal Value | -192,330 | |||||||||
| Present Terminal Value | -94,448 | |||||||||
| Enterprise Value | -179,726 | |||||||||
| Net Debt | -4,760,270 | |||||||||
| Equity Value | 4,580,543 | |||||||||
| Diluted Shares Outstanding, MM | 294,388 | |||||||||
| Equity Value Per Share | 15.56 |
What You Will Receive
- Authentic 3988HK Financial Data: Pre-loaded with Bank of China Limited’s historical and forecasted data for accurate analysis.
- Completely Customizable Template: Easily adjust critical inputs such as revenue growth, WACC, and EBITDA percentage.
- Instant Calculations: Watch as Bank of China Limited’s intrinsic value refreshes immediately based on your modifications.
- Comprehensive Valuation Tool: Tailored for investors, analysts, and consultants seeking reliable DCF outcomes.
- User-Friendly Layout: Intuitive structure and straightforward instructions suitable for all skill levels.
Key Features
- Pre-Loaded Data: Bank of China's historical financial statements and pre-filled forecasts.
- Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Instant Results: Watch Bank of China's intrinsic value update in real time.
- Clear Visual Outputs: Dashboard charts showcase valuation results and essential metrics.
- Built for Accuracy: A professional-grade tool designed for analysts, investors, and finance specialists.
How It Functions
- Download: Obtain the pre-configured Excel file featuring Bank of China Limited’s (3988HK) 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: Generate multiple projections and instantly compare the results.
- Make Decisions: Utilize the valuation findings to inform your investment strategy.
Why Opt for This Calculator?
- Precise Data: Authentic Bank of China Limited (3988HK) financials guarantee trustworthy valuation outcomes.
- Tailorable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Efficient: Pre-configured calculations save you from having to start from square one.
- Professional-Quality Tool: Created for investors, analysts, and consultants.
- Easy to Use: Intuitive design and step-by-step guidance ensure accessibility for all users.
Who Can Benefit from This Product?
- Institutional Investors: Develop comprehensive and accurate valuation models for thorough portfolio assessment of Bank of China Limited (3988HK).
- Financial Analysts: Evaluate valuation scenarios to inform strategic decisions within their organizations.
- Financial Advisors: Equip clients with trustworthy valuation analysis for Bank of China Limited (3988HK) investments.
- Academics and Students: Utilize real-time data to enhance learning and practice in financial modeling.
- Market Enthusiasts: Gain insights into how major banks like Bank of China Limited (3988HK) are valued within the financial markets.
Contents of the Template
- Pre-Filled Data: Features Bank of China's historical financials and projections.
- Discounted Cash Flow Model: An editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A specific sheet for computing WACC based on user-defined inputs.
- Key Financial Ratios: Evaluate Bank of China's profitability, efficiency, and leverage metrics.
- Customizable Inputs: Easily adjust revenue growth, profit margins, and tax rates.
- Clear Dashboard: Visuals and tables highlighting essential valuation outcomes.
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.