Banco Santander (Brasil) S.A. (BSBR) 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 Santander (Brasil) S.A. (BSBR) Bundle
Explore the financial prospects of Banco Santander (Brasil) S.A. (BSBR) with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to determine the intrinsic value of Banco Santander (Brasil) S.A. (BSBR) and refine your investment strategy.
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 | 7,597.4 | 5,245.5 | 7,882.8 | 7,002.7 | 6,466.0 | 6,474.0 | 6,481.9 | 6,489.9 | 6,497.9 | 6,505.9 |
| Revenue Growth, % | 0 | -30.96 | 50.28 | -11.16 | -7.66 | 0.12289 | 0.12289 | 0.12289 | 0.12289 | 0.12289 |
| EBITDA | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| EBITDA, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 387.0 | 417.3 | 393.8 | 418.3 | 443.5 | 399.8 | 400.3 | 400.8 | 401.3 | 401.7 |
| Depreciation, % | 5.09 | 7.95 | 5 | 5.97 | 6.86 | 6.18 | 6.18 | 6.18 | 6.18 | 6.18 |
| EBIT | -387.0 | -417.3 | -393.8 | -418.3 | -443.5 | -399.8 | -400.3 | -400.8 | -401.3 | -401.7 |
| EBIT, % | -5.09 | -7.95 | -5 | -5.97 | -6.86 | -6.18 | -6.18 | -6.18 | -6.18 | -6.18 |
| Total Cash | 18,807.9 | 21,014.9 | 19,075.0 | 24,345.6 | 40,940.1 | 6,474.0 | 6,481.9 | 6,489.9 | 6,497.9 | 6,505.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 797.6 | 1,142.6 | 1,469.1 | 2,392.7 | 2,229.3 | 1,548.1 | 1,550.0 | 1,551.9 | 1,553.8 | 1,555.7 |
| Account Receivables, % | 10.5 | 21.78 | 18.64 | 34.17 | 34.48 | 23.91 | 23.91 | 23.91 | 23.91 | 23.91 |
| Inventories | .0 | .0 | .0 | .0 | 2,435.1 | 487.6 | 488.2 | 488.8 | 489.4 | 490.0 |
| Inventories, % | 0 | 0 | 0 | 0 | 37.66 | 7.53 | 7.53 | 7.53 | 7.53 | 7.53 |
| 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 | -557.3 | -324.5 | -382.7 | -463.3 | -542.4 | -432.2 | -432.8 | -433.3 | -433.8 | -434.3 |
| Capital Expenditure, % | -7.34 | -6.19 | -4.85 | -6.62 | -8.39 | -6.68 | -6.68 | -6.68 | -6.68 | -6.68 |
| Tax Rate, % | 20.74 | 20.74 | 20.74 | 20.74 | 20.74 | 20.74 | 20.74 | 20.74 | 20.74 | 20.74 |
| EBITAT | -285.1 | -579.4 | -247.1 | -305.3 | -351.5 | -310.7 | -311.1 | -311.5 | -311.9 | -312.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1,253.0 | -831.6 | -562.5 | -1,273.9 | -2,722.2 | 2,285.5 | -346.1 | -346.5 | -347.0 | -347.4 |
| WACC, % | 23.03 | 29.69 | 20.27 | 22.86 | 24.45 | 24.06 | 24.06 | 24.06 | 24.06 | 24.06 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,171.2 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -354 | |||||||||
| Terminal Value | -1,606 | |||||||||
| Present Terminal Value | -547 | |||||||||
| Enterprise Value | 625 | |||||||||
| Net Debt | -8,084 | |||||||||
| Equity Value | 8,709 | |||||||||
| Diluted Shares Outstanding, MM | 7,451 | |||||||||
| Equity Value Per Share | 1.17 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real BSBR financials.
- Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe the effects of your inputs on Banco Santander's valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Accurate Financial Data: Gain access to reliable pre-loaded historical performance and future forecasts for Banco Santander (Brasil) S.A. (BSBR).
- Adjustable Forecast Parameters: Modify highlighted cells to tailor WACC, growth rates, and profit margins to your analysis.
- Automated Calculations: Real-time updates for DCF, Net Present Value (NPV), and cash flow assessments.
- Interactive Dashboard: User-friendly charts and summaries to help visualize your valuation insights.
- Designed for All Skill Levels: An intuitive layout suitable for investors, CFOs, and financial consultants alike.
How It Works
- Download the Template: Gain immediate access to the Excel-based BSBR DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model automatically computes Banco Santander's intrinsic value.
- Test Scenarios: Explore various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the results to inform your investment or financial analysis decisions.
Why Choose This Calculator for Banco Santander (Brasil) S.A. (BSBR)?
- Accurate Data: Utilize real Banco Santander financials for dependable valuation outcomes.
- Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
- Time-Saving: Built-in calculations save you the hassle of starting from the ground up.
- Professional-Grade Tool: Tailored for investors, analysts, and financial consultants.
- User-Friendly: Easy-to-navigate design and clear instructions make it accessible for everyone.
Who Should Use This Product?
- Finance Students: Discover banking principles and apply them using real market data from Banco Santander (Brasil) S.A. (BSBR).
- Academics: Integrate advanced financial models into your research or teaching materials.
- Investors: Evaluate your investment strategies and analyze the performance of Banco Santander (Brasil) S.A. (BSBR).
- Analysts: Enhance your analysis process with a customizable financial model tailored for Banco Santander (Brasil) S.A. (BSBR).
- Small Business Owners: Understand how large financial institutions like Banco Santander (Brasil) S.A. (BSBR) manage their operations and assess risk.
What the Template Contains
- Pre-Filled DCF Model: Banco Santander (Brasil) S.A. (BSBR) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Banco Santander (Brasil) S.A. (BSBR)'s profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
- Financial Statements: Annual and quarterly reports to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and results.