Popular, Inc. (BPOP) DCF Valuation

Popular, Inc. (BPOP) 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

Popular, Inc. (BPOP) 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:

As an investor or analyst, this [BPOP] DCF Calculator is your go-to resource for accurate valuation. Equipped with real data from Popular, Inc., you can adjust forecasts and observe the effects in real time.


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 2,423.5 2,323.8 2,554.6 2,937.3 2,644.2 2,715.7 2,789.1 2,864.6 2,942.1 3,021.6
Revenue Growth, % 0 -4.11 9.93 14.98 -9.98 2.7 2.7 2.7 2.7 2.7
EBITDA 88.5 87.2 114.0 1,296.3 741.4 456.4 468.8 481.5 494.5 507.9
EBITDA, % 3.65 3.75 4.46 44.13 28.04 16.81 16.81 16.81 16.81 16.81
Depreciation 67.4 64.8 66.2 61.3 65.9 69.2 71.1 73.0 75.0 77.0
Depreciation, % 2.78 2.79 2.59 2.09 2.49 2.55 2.55 2.55 2.55 2.55
EBIT 21.1 22.4 47.7 1,235.0 675.5 387.2 397.7 408.4 419.5 430.8
EBIT, % 0.86969 0.96264 1.87 42.04 25.55 14.26 14.26 14.26 14.26 14.26
Total Cash 21,299.1 33,693.1 42,933.4 23,759.3 7,419.3 2,715.7 2,789.1 2,864.6 2,942.1 3,021.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,385.6 1,536.0 1,730.3 460.0 .0
Account Receivables, % 57.17 66.1 67.73 15.66 0
Inventories -4,279.5 -12,714.2 -18,564.3 -6,409.5 .0 -2,172.6 -2,231.3 -2,291.7 -2,353.6 -2,417.3
Inventories, % -176.58 -547.12 -726.69 -218.21 0 -80 -80 -80 -80 -80
Accounts Payable 113.8 828.6 138.8 125.2 148.5 302.3 310.5 318.9 327.5 336.4
Accounts Payable, % 4.7 35.66 5.43 4.26 5.62 11.13 11.13 11.13 11.13 11.13
Capital Expenditure -86.0 -60.2 -73.7 -103.8 -208.0 -110.9 -113.9 -117.0 -120.2 -123.4
Capital Expenditure, % -3.55 -2.59 -2.88 -3.53 -7.87 -4.09 -4.09 -4.09 -4.09 -4.09
Tax Rate, % 19.87 19.87 19.87 19.87 19.87 19.87 19.87 19.87 19.87 19.87
EBITAT 17.3 18.3 35.9 1,102.6 541.3 316.4 324.9 333.7 342.7 352.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 3,006.4 9,022.1 4,994.4 -9,837.8 -5,527.2 1,478.6 318.6 327.3 336.1 345.2
WACC, % 18.6 18.58 17.64 19.62 18.34 18.55 18.55 18.55 18.55 18.55
PV UFCF
SUM PV UFCF 1,987.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 352
Terminal Value 2,127
Present Terminal Value 908
Enterprise Value 2,896
Net Debt -6,188
Equity Value 9,084
Diluted Shares Outstanding, MM 72
Equity Value Per Share 126.54

What You Will Receive

  • Comprehensive Financial Model: Popular, Inc.'s (BPOP) actual data facilitates accurate DCF valuation.
  • Complete Forecast Flexibility: Modify revenue growth, profit margins, WACC, and other critical factors.
  • Real-Time Calculations: Automatic updates provide immediate results as you adjust inputs.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation analysis.
  • Adaptable and Repeatable: Designed for versatility, allowing multiple uses for in-depth forecasts.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Popular, Inc. (BPOP).
  • WACC Calculator: Includes a pre-built Weighted Average Cost of Capital sheet with adjustable parameters.
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates as needed.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Popular, Inc. (BPOP).
  • Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis.

How It Works

  • Download: Get the comprehensive Excel file containing Popular, Inc.'s (BPOP) financial data.
  • Customize: Tailor forecasts such as revenue growth, EBITDA %, and WACC to your preferences.
  • Update Automatically: Enjoy real-time updates on intrinsic value and NPV calculations.
  • Test Scenarios: Generate various projections and instantly compare the results.
  • Make Decisions: Leverage the valuation insights to inform your investment strategy.

Why Choose This Calculator for Popular, Inc. (BPOP)?

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

Who Should Use This Product?

  • Individual Investors: Make informed choices about buying or selling Popular, Inc. (BPOP) stock.
  • Financial Analysts: Enhance valuation processes with ready-to-use financial models for Popular, Inc. (BPOP).
  • Consultants: Provide clients with professional valuation insights on Popular, Inc. (BPOP) swiftly and accurately.
  • Business Owners: Gain insights into how companies like Popular, Inc. (BPOP) are valued to inform your own business strategies.
  • Finance Students: Master valuation techniques using real-world data and scenarios related to Popular, Inc. (BPOP).

What the Template Contains

  • Pre-Filled Data: Includes Popular, Inc.'s (BPOP) historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Popular, Inc.'s (BPOP) profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.