|
Avaliação DCF do Banco Canara (Canbk.NS)
IN | Financial Services | Banks - Regional | NSE
|
- ✓ 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
Canara Bank (CANBK.NS) Bundle
Obtenha informações sobre a análise de avaliação do Banco Canara (CANBKNS) com nossa sofisticada calculadora DCF! Carregado com dados em tempo real para (CANBKNS), esse modelo do Excel permite ajustar as previsões e suposições, permitindo que você determine com precisão o valor intrínseco do banco Canara.
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 | 258,788.1 | 484,485.5 | 497,740.9 | 582,197.0 | 573,364.2 | 724,445.5 | 915,336.7 | 1,156,527.7 | 1,461,272.5 | 1,846,317.4 |
| Revenue Growth, % | 0 | 87.21 | 2.74 | 16.97 | -1.52 | 26.35 | 26.35 | 26.35 | 26.35 | 26.35 |
| EBITDA | .0 | 47,195.8 | 99,860.5 | 154,476.2 | 209,012.9 | 134,444.4 | 169,870.5 | 214,631.3 | 271,186.6 | 342,644.3 |
| EBITDA, % | 0 | 9.74 | 20.06 | 26.53 | 36.45 | 18.56 | 18.56 | 18.56 | 18.56 | 18.56 |
| Depreciation | 4,459.1 | 8,380.4 | 8,410.5 | 10,209.6 | 9,017.3 | 12,270.5 | 15,503.8 | 19,589.0 | 24,750.7 | 31,272.5 |
| Depreciation, % | 1.72 | 1.73 | 1.69 | 1.75 | 1.57 | 1.69 | 1.69 | 1.69 | 1.69 | 1.69 |
| EBIT | -4,459.1 | 38,815.5 | 91,449.9 | 144,266.6 | 199,995.6 | 122,174.0 | 154,366.8 | 195,042.4 | 246,436.0 | 311,371.8 |
| EBIT, % | -1.72 | 8.01 | 18.37 | 24.78 | 34.88 | 16.86 | 16.86 | 16.86 | 16.86 | 16.86 |
| Total Cash | 506,180.3 | 1,401,551.4 | 1,348,595.3 | 906,287.6 | 1,511,646.9 | 724,445.5 | 915,336.7 | 1,156,527.7 | 1,461,272.5 | 1,846,317.4 |
| 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 | -955,341.9 | -2,014,736.8 | -2,014,329.3 | -1,632,267.3 | .0 | -579,556.4 | -732,269.4 | -925,222.2 | -1,169,018.0 | -1,477,053.9 |
| Inventories, % | -369.16 | -415.85 | -404.69 | -280.36 | 0 | -80 | -80 | -80 | -80 | -80 |
| Accounts Payable | 20,682.5 | 26,202.9 | 27,983.0 | 77,651.1 | 99,039.9 | 71,913.6 | 90,862.8 | 114,805.1 | 145,056.2 | 183,278.5 |
| Accounts Payable, % | 7.99 | 5.41 | 5.62 | 13.34 | 17.27 | 9.93 | 9.93 | 9.93 | 9.93 | 9.93 |
| Capital Expenditure | -3,378.2 | -9,227.2 | -8,210.2 | -6,134.5 | -12,531.5 | -11,734.1 | -14,826.1 | -18,732.8 | -23,668.8 | -29,905.6 |
| Capital Expenditure, % | -1.31 | -1.9 | -1.65 | -1.05 | -2.19 | -1.62 | -1.62 | -1.62 | -1.62 | -1.62 |
| Tax Rate, % | 25.9 | 25.9 | 25.9 | 25.9 | 25.9 | 25.9 | 25.9 | 25.9 | 25.9 | 25.9 |
| EBITAT | -5,852.4 | 37,949.5 | 61,248.1 | 112,547.5 | 148,202.0 | 101,858.8 | 128,698.5 | 162,610.6 | 205,458.4 | 259,596.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 971,252.9 | 1,102,018.0 | 62,821.0 | -215,771.3 | -1,466,190.8 | 654,825.3 | 301,038.4 | 380,361.9 | 480,587.2 | 607,221.8 |
| WACC, % | 57.66 | 56.49 | 40.33 | 46.12 | 44.07 | 48.94 | 48.94 | 48.94 | 48.94 | 48.94 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 871,054.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 619,366 | |||||||||
| Terminal Value | 1,319,612 | |||||||||
| Present Terminal Value | 180,076 | |||||||||
| Enterprise Value | 1,051,130 | |||||||||
| Net Debt | -1,511,647 | |||||||||
| Equity Value | 2,562,777 | |||||||||
| Diluted Shares Outstanding, MM | 9,072 | |||||||||
| Equity Value Per Share | 282.51 |
Benefits of Choosing Canara Bank (CANBKNS)
- Comprehensive Financial Insights: Access historical and projected data for precise valuation.
- Customizable Parameters: Adjust key factors such as WACC, tax rates, revenue growth, and capital expenditure.
- Dynamic Calculations: Automatic determination of intrinsic value and NPV.
- Scenario Planning: Conduct analyses across various scenarios to assess Canara Bank's future outlook.
- User-Friendly Interface: Designed for industry professionals while remaining accessible for newcomers.
Key Features
- 🔍 Real-Life CANBKNS Financials: Access pre-filled historical and projected financial data for Canara Bank.
- ✏️ Fully Customizable Inputs: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Utilize built-in formulas to calculate Canara Bank’s intrinsic value through the Discounted Cash Flow method.
- ⚡ Instant Results: View Canara Bank’s valuation immediately after making any adjustments.
- Scenario Analysis: Evaluate and contrast different outcomes based on various financial assumptions side-by-side.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review the pre-populated data for Canara Bank (CANBKNS), including historical figures and future projections.
- Step 3: Modify the key assumptions (highlighted in yellow) based on your own analysis.
- Step 4: Observe the automatic recalculations of Canara Bank’s (CANBKNS) intrinsic value.
- Step 5: Utilize the results for your investment decisions or reporting needs.
Why Choose This Calculator?
- Comprehensive Tool: Combines DCF, WACC, and various financial ratio analyses in one convenient solution.
- Customizable Inputs: Modify the yellow-highlighted cells to explore different scenarios.
- Detailed Insights: Automatically computes Canara Bank’s intrinsic value and Net Present Value.
- Preloaded Data: Access historical and projected data for precise starting points.
- Professional Quality: Perfect for financial analysts, investors, and business consultants.
Who Can Benefit from This Product?
- Investors: Assess Canara Bank's valuation prior to making stock transactions.
- CFOs and Financial Analysts: Optimize the valuation process and evaluate financial forecasts.
- Startup Founders: Understand the valuation methods applied to established banks like Canara Bank.
- Consultants: Create detailed valuation reports for your clients.
- Students and Educators: Utilize real data to practice and instruct on valuation strategies.
Contents of the Template
- Operating and Balance Sheet Data: Pre-populated historical data and forecasts for Canara Bank (CANBKNS), including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for calculating the Weighted Average Cost of Capital (WACC), featuring parameters such as Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models that showcase intrinsic value along with comprehensive calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate thorough analysis.
- Key Ratios: A set of profitability, leverage, and efficiency ratios specifically for Canara Bank (CANBKNS).
- Dashboard and Charts: A visual summary of valuation outcomes and underlying assumptions for easy result interpretation.
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.