BCE Inc. (BCE) DCF Valuation

BCE Inc. (BCE) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

BCE Inc. (BCE) 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:

Enhance your investment choices with the BCE Inc. (BCE) DCF Calculator! Explore real BCE financial data, adjust growth projections and expenses, and instantly observe how these modifications affect BCE's intrinsic value.


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 16,633.6 15,883.3 16,276.1 16,779.3 17,125.7 17,259.2 17,393.8 17,529.4 17,666.1 17,803.8
Revenue Growth, % 0 -4.51 2.47 3.09 2.06 0.77963 0.77963 0.77963 0.77963 0.77963
EBITDA 6,861.2 6,533.6 6,703.7 6,798.8 6,772.4 7,029.2 7,084.0 7,139.2 7,194.9 7,251.0
EBITDA, % 41.25 41.14 41.19 40.52 39.55 40.73 40.73 40.73 40.73 40.73
Depreciation 3,015.2 3,056.8 3,199.1 3,278.3 3,413.6 3,331.0 3,357.0 3,383.1 3,409.5 3,436.1
Depreciation, % 18.13 19.25 19.66 19.54 19.93 19.3 19.3 19.3 19.3 19.3
EBIT 3,846.0 3,476.8 3,504.5 3,520.5 3,358.8 3,698.2 3,727.0 3,756.1 3,785.4 3,814.9
EBIT, % 23.12 21.89 21.53 20.98 19.61 21.43 21.43 21.43 21.43 21.43
Total Cash 100.6 155.5 143.7 103.4 1,230.0 354.3 357.1 359.9 362.7 365.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 2,879.9 2,925.7 3,028.4 3,174.8 3,105.4
Account Receivables, % 17.31 18.42 18.61 18.92 18.13
Inventories 296.4 304.7 334.6 455.3 322.8 357.4 360.2 363.0 365.8 368.7
Inventories, % 1.78 1.92 2.06 2.71 1.88 2.07 2.07 2.07 2.07 2.07
Accounts Payable 1,807.5 1,801.2 2,034.4 2,500.2 2,296.1 2,175.1 2,192.1 2,209.2 2,226.4 2,243.8
Accounts Payable, % 10.87 11.34 12.5 14.9 13.41 12.6 12.6 12.6 12.6 12.6
Capital Expenditure -2,768.1 -2,976.3 -4,802.5 -3,564.9 -3,306.7 -3,639.7 -3,668.1 -3,696.7 -3,725.5 -3,754.5
Capital Expenditure, % -16.64 -18.74 -29.51 -21.25 -19.31 -21.09 -21.09 -21.09 -21.09 -21.09
Tax Rate, % 31.9 31.9 31.9 31.9 31.9 31.9 31.9 31.9 31.9 31.9
EBITAT 2,798.2 2,804.9 2,528.7 2,593.6 2,287.4 2,717.1 2,738.3 2,759.6 2,781.2 2,802.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 1,676.5 2,825.0 1,025.9 2,505.4 2,392.2 2,203.5 2,416.8 2,435.6 2,454.6 2,473.7
WACC, % 4.81 5 4.79 4.83 4.69 4.83 4.83 4.83 4.83 4.83
PV UFCF
SUM PV UFCF 10,403.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 2,523
Terminal Value 89,304
Present Terminal Value 70,557
Enterprise Value 80,960
Net Debt 24,575
Equity Value 56,385
Diluted Shares Outstanding, MM 912
Equity Value Per Share 61.81

What You Will Get

  • Real BCE Financial Data: Pre-filled with BCE Inc.'s historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See BCE's intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for BCE Inc. (BCE).
  • WACC Calculator: Ready-to-use Weighted Average Cost of Capital sheet with adjustable inputs specific to BCE Inc. (BCE).
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit BCE Inc. (BCE) projections.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to BCE Inc. (BCE).
  • Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis of BCE Inc. (BCE).

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered BCE Inc. (BCE) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for BCE Inc.'s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for BCE Inc. (BCE)?

  • All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for BCE Inc. (BCE).
  • Flexible Inputs: Modify yellow-highlighted cells to explore different financial scenarios for BCE Inc. (BCE).
  • In-Depth Analysis: Automatically computes BCE Inc. (BCE)'s intrinsic value and Net Present Value.
  • Preloaded Information: Access historical and projected data for precise analysis.
  • High-Quality Standards: Perfect for financial analysts, investors, and business consultants focusing on BCE Inc. (BCE).

Who Should Use BCE Inc. (BCE)?

  • Finance Students: Discover valuation methodologies and practice with actual market data.
  • Academics: Utilize industry-standard models in your lectures or scholarly research.
  • Investors: Validate your investment hypotheses and evaluate valuation scenarios for BCE Inc. (BCE) stock.
  • Analysts: Enhance your analysis process with a ready-to-use, adaptable DCF model.
  • Small Business Owners: Understand the analytical approaches used for evaluating major public companies like BCE Inc. (BCE).

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled BCE Inc. (BCE) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for BCE Inc. (BCE).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.

No products were found matching.