Banco Bradesco S.A. (BBDO) DCF Valuation

Banco Bradesco S.A. (BBDO) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Banco Bradesco S.A. (BBDO) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Evaluate Banco Bradesco S.A.'s financial outlook with expert precision! This (BBDO) DCF Calculator provides you with pre-filled financial data and full flexibility to modify revenue growth, WACC, margins, and other essential assumptions to align with your projections.


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 612,656.7 508,291.2 632,080.1 655,771.7 618,785.6 627,181.2 635,690.7 644,315.7 653,057.6 661,918.2
Revenue Growth, % 0 -17.03 24.35 3.75 -5.64 1.36 1.36 1.36 1.36 1.36
EBITDA -.3 68,766.8 238,354.0 .0 .0 64,271.6 65,143.6 66,027.4 66,923.3 67,831.3
EBITDA, % -0.000042505606 13.53 37.71 0 0 10.25 10.25 10.25 10.25 10.25
Depreciation 36,197.3 36,538.3 35,624.2 34,947.4 40,235.2 38,338.6 38,858.8 39,386.0 39,920.4 40,462.0
Depreciation, % 5.91 7.19 5.64 5.33 6.5 6.11 6.11 6.11 6.11 6.11
EBIT -36,197.5 32,228.5 202,729.8 -34,947.4 -40,235.2 25,933.0 26,284.8 26,641.4 27,002.9 27,369.3
EBIT, % -5.91 6.34 32.07 -5.33 -6.5 4.13 4.13 4.13 4.13 4.13
Total Cash 117,177.8 147,146.3 131,344.2 176,178.5 256,324.8 172,029.2 174,363.3 176,729.0 179,126.8 181,557.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .0 .0
Account Receivables, % 0 0 0 0 0
Inventories -3,544,549.0 -4,466,629.1 -1,445,510.3 -1,552,036.5 .0 -501,745.0 -508,552.6 -515,452.5 -522,446.1 -529,534.6
Inventories, % -578.55 -878.75 -228.69 -236.67 0 -80 -80 -80 -80 -80
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 -32,863.3 -26,316.0 -27,214.5 -58,082.3 -12,052.2 -32,176.6 -32,613.2 -33,055.7 -33,504.2 -33,958.8
Capital Expenditure, % -5.36 -5.18 -4.31 -8.86 -1.95 -5.13 -5.13 -5.13 -5.13 -5.13
Tax Rate, % -39.6 -39.6 -39.6 -39.6 -39.6 -39.6 -39.6 -39.6 -39.6 -39.6
EBITAT -56,870.0 125,241.9 142,994.9 -30,123.8 -56,170.2 23,688.8 24,010.3 24,336.0 24,666.2 25,000.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 3,491,012.9 1,057,544.3 -2,869,714.2 53,267.4 -1,580,023.7 531,595.8 37,063.4 37,566.3 38,076.0 38,592.6
WACC, % 48.37 48.37 34.25 41.76 48.37 44.22 44.22 44.22 44.22 44.22
PV UFCF
SUM PV UFCF 413,920.3
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 39,364
Terminal Value 93,230
Present Terminal Value 14,941
Enterprise Value 428,862
Net Debt 1,634,874
Equity Value -1,206,012
Diluted Shares Outstanding, MM 10,642
Equity Value Per Share -113.32

What You Will Get

  • Real Banco Bradesco Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Banco Bradesco S.A. (BBDO).
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specific to Banco Bradesco S.A. (BBDO).
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Banco Bradesco S.A. (BBDO)’s fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for Banco Bradesco S.A. (BBDO).
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for Banco Bradesco S.A. (BBDO).

Key Features

  • Customizable Financial Inputs: Adjust essential parameters such as loan growth, interest rates, and operational costs.
  • Instant DCF Valuation: Provides real-time calculations for intrinsic value, NPV, and additional financial metrics.
  • High-Precision Accuracy: Leverages Banco Bradesco S.A.'s actual financial data for trustworthy valuation results.
  • Effortless Scenario Analysis: Evaluate various scenarios and analyze their impacts with ease.
  • Efficiency Booster: Streamline the valuation process without the need for intricate model development.

How It Works

  • Download: Access the ready-to-use Excel file with Banco Bradesco S.A.'s (BBDO) financial data.
  • Customize: Adjust forecasts, including revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations update in real-time.
  • Test Scenarios: Create multiple projections and compare outcomes instantly.
  • Make Decisions: Use the valuation results to guide your investment strategy.

Why Choose This Calculator for Banco Bradesco S.A. (BBDO)?

  • Designed for Financial Experts: A sophisticated tool tailored for analysts, CFOs, and financial consultants.
  • Comprehensive Data: Banco Bradesco'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 financial metrics.
  • User-Friendly Interface: Step-by-step guidance helps navigate through the calculations seamlessly.

Who Should Use This Product?

  • Investors: Make informed decisions by accurately estimating Banco Bradesco S.A.'s (BBDO) fair value.
  • CFOs: Utilize a professional-grade DCF model for comprehensive financial reporting and analysis.
  • Consultants: Easily customize the template for valuation reports tailored to client needs.
  • Entrepreneurs: Acquire valuable insights into financial modeling practices employed by leading financial institutions.
  • Educators: Implement it as a teaching resource to illustrate various valuation methodologies.

What the Template Contains

  • Preloaded BBDO 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.

No products were found matching.