|
Brookfield Infrastructure Corpo (BIPH) Avaliação DCF |
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
Compatível com MAC/PC, totalmente desbloqueado
Não É Necessária Experiência; Fácil De Seguir
Brookfield Infrastructure Corpo (BIPH) Bundle
Simplifique sua análise e melhore a precisão com a nossa calculadora DCF (BIPH)! Utilizando dados reais da Brookfield Infrastructure Corporation e suposições personalizáveis, essa ferramenta o capacita a prever, avaliar e avaliar (BIPH) como um investidor experiente.
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 | 8,885.0 | 11,537.0 | 14,427.0 | 17,931.0 | 21,039.0 | 26,115.6 | 32,417.3 | 40,239.5 | 49,949.1 | 62,001.7 |
| Revenue Growth, % | 0 | 29.85 | 25.05 | 24.29 | 17.33 | 24.13 | 24.13 | 24.13 | 24.13 | 24.13 |
| EBITDA | 3,730.0 | 4,920.0 | 5,642.0 | 6,787.0 | 8,602.0 | 10,575.3 | 13,127.1 | 16,294.6 | 20,226.4 | 25,107.0 |
| EBITDA, % | 41.98 | 42.65 | 39.11 | 37.85 | 40.89 | 40.49 | 40.49 | 40.49 | 40.49 | 40.49 |
| Depreciation | 1,705.0 | 2,036.0 | 2,158.0 | 2,739.0 | 3,644.0 | 4,407.8 | 5,471.4 | 6,791.7 | 8,430.5 | 10,464.7 |
| Depreciation, % | 19.19 | 17.65 | 14.96 | 15.28 | 17.32 | 16.88 | 16.88 | 16.88 | 16.88 | 16.88 |
| EBIT | 2,025.0 | 2,884.0 | 3,484.0 | 4,048.0 | 4,958.0 | 6,167.4 | 7,655.6 | 9,502.9 | 11,795.9 | 14,642.2 |
| EBIT, % | 22.79 | 25 | 24.15 | 22.58 | 23.57 | 23.62 | 23.62 | 23.62 | 23.62 | 23.62 |
| Total Cash | 1,463.0 | 2,020.0 | 2,518.0 | 2,700.0 | 2,071.0 | 3,986.8 | 4,948.8 | 6,142.9 | 7,625.2 | 9,465.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 394.0 | 448.0 | 499.0 | 3,666.0 | .0 | 1,683.0 | 2,089.1 | 2,593.1 | 3,218.9 | 3,995.6 |
| Account Receivables, % | 4.43 | 3.88 | 3.46 | 20.45 | 0 | 6.44 | 6.44 | 6.44 | 6.44 | 6.44 |
| Inventories | 221.0 | 400.0 | 531.0 | 512.0 | .0 | 652.4 | 809.8 | 1,005.2 | 1,247.8 | 1,548.9 |
| Inventories, % | 2.49 | 3.47 | 3.68 | 2.86 | 0 | 2.5 | 2.5 | 2.5 | 2.5 | 2.5 |
| Accounts Payable | 1,461.0 | 1,877.0 | 1,872.0 | 2,253.0 | .0 | 3,042.6 | 3,776.8 | 4,688.2 | 5,819.4 | 7,223.6 |
| Accounts Payable, % | 16.44 | 16.27 | 12.98 | 12.56 | 0 | 11.65 | 11.65 | 11.65 | 11.65 | 11.65 |
| Capital Expenditure | -1,472.0 | -2,067.0 | -2,775.0 | -2,487.0 | -6,812.0 | -5,221.4 | -6,481.3 | -8,045.2 | -9,986.4 | -12,396.1 |
| Capital Expenditure, % | -16.57 | -17.92 | -19.23 | -13.87 | -32.38 | -19.99 | -19.99 | -19.99 | -19.99 | -19.99 |
| Tax Rate, % | 97.08 | 97.08 | 97.08 | 97.08 | 97.08 | 97.08 | 97.08 | 97.08 | 97.08 | 97.08 |
| EBITAT | 205.0 | 530.4 | 156.6 | 249.4 | 144.7 | 519.2 | 644.5 | 800.0 | 993.0 | 1,232.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 1,284.0 | 682.4 | -647.4 | -2,265.6 | -1,098.3 | 413.0 | -194.7 | -241.6 | -299.9 | -372.3 |
| WACC, % | 1.45 | 1.73 | 1.27 | 1.32 | 1.21 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -644.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -380 | |||||||||
| Terminal Value | 63,046 | |||||||||
| Present Terminal Value | 58,819 | |||||||||
| Enterprise Value | 58,174 | |||||||||
| Net Debt | 49,023 | |||||||||
| Equity Value | 9,151 | |||||||||
| Diluted Shares Outstanding, MM | 462 | |||||||||
| Equity Value Per Share | 19.82 |
What You Will Receive
- Authentic BIPH Financial Data: Pre-loaded with Brookfield Infrastructure's historical and projected figures for accurate analysis.
- Completely Customizable Template: Effortlessly adjust key metrics such as revenue growth, WACC, and EBITDA %.
- Instant Calculations: Witness immediate updates to Brookfield's intrinsic value with each adjustment you make.
- Expert Valuation Tool: Crafted for investors, analysts, and consultants who need reliable DCF outcomes.
- Intuitive Design: Easy-to-follow layout and straightforward guidance for users of all skill levels.
Key Features
- Pre-Loaded Data: Brookfield Infrastructure's (BIPH) comprehensive financial history and pre-calibrated forecasts.
- Fully Adjustable Inputs: Customize WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
- Instant Results: Watch the intrinsic value of Brookfield Infrastructure (BIPH) update in real-time.
- Clear Visual Outputs: Engaging dashboard charts present valuation results and important metrics clearly.
- Built for Accuracy: A trusted tool designed for analysts, investors, and finance professionals.
How It Functions
- Download: Obtain the pre-prepared Excel file featuring Brookfield Infrastructure Corp's (BIPH) financial data.
- Customize: Modify projections such as revenue growth, EBITDA %, and WACC to fit your analysis.
- Update Automatically: The calculations for intrinsic value and NPV refresh in real-time.
- Test Scenarios: Generate various forecasts and instantly compare the results.
- Make Decisions: Utilize the valuation findings to inform your investment approach.
Why Opt for this Calculator?
- Precision: Leverages authentic Brookfield Infrastructure Corp (BIPH) financials for dependable data.
- Versatility: Crafted to allow users to easily adjust and experiment with inputs.
- Efficiency: Avoid the complexities of constructing a DCF model from the ground up.
- High-Quality: Engineered with the expertise and functionality expected at the CFO level.
- User-Friendly: Intuitive interface suitable for users lacking advanced financial modeling skills.
Who Should Use This Product?
- Individual Investors: Gain insights to make informed decisions about buying or selling Brookfield Infrastructure (BIPH) shares.
- Financial Analysts: Enhance valuation processes with ready-to-use financial models tailored for Brookfield Infrastructure.
- Consultants: Provide clients with timely and accurate valuation insights on Brookfield Infrastructure (BIPH).
- Business Owners: Learn how large infrastructure companies like Brookfield are valued to inform your own business strategy.
- Finance Students: Master valuation techniques through practical applications using real data related to Brookfield Infrastructure (BIPH).
Contents of the Template
- Pre-Filled Data: Comprises Brookfield Infrastructure Corporation's historical financial data and projections.
- Discounted Cash Flow Model: An editable DCF valuation model with automatic computations.
- Weighted Average Cost of Capital (WACC): A specialized sheet for calculating WACC using tailored inputs.
- Key Financial Ratios: Examine Brookfield Infrastructure's profitability, operational efficiency, and financial leverage.
- Customizable Inputs: Easily modify revenue growth rates, profit margins, and tax rates.
- Clear Dashboard: Visual representations through charts and tables that summarize 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.