|
Avaliação DCF da Brookfield Infrastructure Corporation (BIPC)
US | Utilities | Regulated Gas | NYSE
|
- ✓ 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
Brookfield Infrastructure Corporation (BIPC) Bundle
Descubra o verdadeiro valor da Brookfield Infrastructure Corporation (BIPC) usando nossa calculadora DCF avançada! Ajuste as suposições essenciais, explore vários cenários e avalie como diferentes mudanças afetam a avaliação da Brookfield Infrastructure Corporation (BIPC) - tudo dentro de um único modelo do Excel.
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 | 1,619.0 | 1,430.0 | 1,643.0 | 1,886.0 | 2,503.0 | 2,820.4 | 3,178.1 | 3,581.1 | 4,035.3 | 4,547.0 |
| Revenue Growth, % | 0 | -11.67 | 14.9 | 14.79 | 32.71 | 12.68 | 12.68 | 12.68 | 12.68 | 12.68 |
| EBITDA | 1,301.0 | 562.2 | 953.5 | 2,527.7 | 2,036.0 | 2,025.4 | 2,282.2 | 2,571.6 | 2,897.7 | 3,265.2 |
| EBITDA, % | 80.36 | 39.32 | 58.04 | 134.03 | 81.34 | 71.81 | 71.81 | 71.81 | 71.81 | 71.81 |
| Depreciation | 315.2 | 297.9 | 233.9 | 202.6 | 365.0 | 450.5 | 507.6 | 572.0 | 644.6 | 726.3 |
| Depreciation, % | 19.47 | 20.84 | 14.24 | 10.74 | 14.58 | 15.97 | 15.97 | 15.97 | 15.97 | 15.97 |
| EBIT | 985.8 | 264.3 | 719.6 | 2,325.1 | 1,671.0 | 1,635.4 | 1,842.8 | 2,076.5 | 2,339.9 | 2,636.6 |
| EBIT, % | 60.89 | 18.48 | 43.8 | 123.28 | 66.76 | 57.99 | 57.99 | 57.99 | 57.99 | 57.99 |
| Total Cash | 204.0 | 192.0 | 469.0 | 445.0 | 577.0 | 571.0 | 643.4 | 725.0 | 816.9 | 920.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 356.0 | 345.0 | 1,493.0 | 1,006.5 | 888.0 | 1,273.9 | 1,435.4 | 1,617.5 | 1,822.6 | 2,053.7 |
| Account Receivables, % | 21.99 | 24.13 | 90.87 | 53.37 | 35.48 | 45.17 | 45.17 | 45.17 | 45.17 | 45.17 |
| Inventories | .0 | -49.0 | -45.9 | -57.0 | .0 | -52.1 | -58.8 | -66.2 | -74.6 | -84.1 |
| Inventories, % | 0 | -3.43 | -2.8 | -3.02 | 0 | -1.85 | -1.85 | -1.85 | -1.85 | -1.85 |
| Accounts Payable | 90.0 | 84.0 | 39.0 | 44.0 | 85.0 | 110.2 | 124.2 | 139.9 | 157.7 | 177.7 |
| Accounts Payable, % | 5.56 | 5.87 | 2.37 | 2.33 | 3.4 | 3.91 | 3.91 | 3.91 | 3.91 | 3.91 |
| Capital Expenditure | -465.6 | -399.0 | -415.0 | -521.0 | -594.0 | -751.8 | -847.1 | -954.5 | -1,075.6 | -1,212.0 |
| Capital Expenditure, % | -28.76 | -27.9 | -25.26 | -27.62 | -23.73 | -26.65 | -26.65 | -26.65 | -26.65 | -26.65 |
| Tax Rate, % | 88.6 | 88.6 | 88.6 | 88.6 | 88.6 | 88.6 | 88.6 | 88.6 | 88.6 | 88.6 |
| EBITAT | 667.4 | -1,657.0 | 45.0 | 2,001.2 | 190.4 | 560.7 | 631.8 | 711.9 | 802.2 | 903.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 251.0 | -1,704.0 | -1,332.1 | 2,185.4 | 64.0 | -49.1 | 151.4 | 170.5 | 192.2 | 216.5 |
| WACC, % | 6.15 | 3.49 | 3.74 | 6.87 | 3.94 | 4.84 | 4.84 | 4.84 | 4.84 | 4.84 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 569.0 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | 218 | |||||||||
| Terminal Value | 5,018 | |||||||||
| Present Terminal Value | 3,963 | |||||||||
| Enterprise Value | 4,532 | |||||||||
| Net Debt | 11,515 | |||||||||
| Equity Value | -6,983 | |||||||||
| Diluted Shares Outstanding, MM | 143 | |||||||||
| Equity Value Per Share | -48.84 |
What You Will Receive
- Comprehensive Financial Model: Utilize Brookfield Infrastructure Corporation’s (BIPC) actual data for accurate DCF valuation.
- Complete Forecasting Flexibility: Modify revenue growth, margins, WACC, and other essential parameters.
- Real-Time Calculations: Automatic updates provide immediate visibility to results as adjustments are made.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation outputs.
- Adaptable and Reusable: Designed for versatility, enabling repeated application for in-depth forecasts.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Brookfield Infrastructure Corporation (BIPC).
- WACC Calculator: Ready-to-use Weighted Average Cost of Capital sheet with adjustable inputs specific to (BIPC).
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit (BIPC) projections.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Brookfield Infrastructure Corporation (BIPC).
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis of (BIPC).
How It Works
- Download the Template: Gain immediate access to the Excel-based BIPC DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model automatically recalculates Brookfield Infrastructure's intrinsic value.
- Test Scenarios: Experiment with different assumptions to see how valuations may vary.
- Analyze and Decide: Leverage the results to inform your investment or financial analysis.
Why Choose the Brookfield Infrastructure Calculator?
- Designed for Industry Experts: A sophisticated tool tailored for analysts, CFOs, and infrastructure consultants.
- Comprehensive Data: Brookfield Infrastructure's historical and projected financials are preloaded for precision.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Insightful Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly: Step-by-step guidance ensures a smooth and intuitive experience.
Who Should Use This Product?
- Individual Investors: Gain insights to make informed decisions regarding investments in Brookfield Infrastructure Corporation (BIPC).
- Financial Analysts: Enhance valuation processes with comprehensive financial models tailored for Brookfield Infrastructure Corporation (BIPC).
- Consultants: Provide clients with accurate and timely valuation insights related to Brookfield Infrastructure Corporation (BIPC).
- Business Owners: Learn how infrastructure companies like Brookfield Infrastructure Corporation (BIPC) are valued to inform your own business strategies.
- Finance Students: Explore valuation methodologies using real-world examples from Brookfield Infrastructure Corporation (BIPC).
What the Template Contains
- Preloaded BIPC Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.
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.