BrasilAgro - Companhia Brasileira de Propriedades Agrícolas (LND) DCF Valuation

BrasilAgro - Companhia Brasileira de Propriedades Agrícolas (LND) 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

BrasilAgro - Companhia Brasileira de Propriedades Agrícolas (LND) 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:

Engineered for accuracy, our (LND) DCF Calculator empowers you to evaluate BrasilAgro - Companhia Brasileira de Propriedades Agrícolas valuation using real-world financial data, while offering complete flexibility to modify all key parameters for enhanced projections.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 90.0 112.5 222.1 218.9 165.2 205.1 254.5 315.9 392.0 486.5
Revenue Growth, % 0 24.94 97.43 -1.46 -24.5 24.1 24.1 24.1 24.1 24.1
EBITDA 35.5 70.9 127.9 55.7 55.0 89.7 111.4 138.2 171.5 212.9
EBITDA, % 39.47 63.01 57.56 25.46 33.28 43.76 43.76 43.76 43.76 43.76
Depreciation 9.8 17.8 13.4 14.4 13.0 19.4 24.0 29.8 37.0 45.9
Depreciation, % 10.86 15.87 6.04 6.56 7.87 9.44 9.44 9.44 9.44 9.44
EBIT 25.8 53.0 114.5 41.4 42.0 70.4 87.3 108.4 134.5 166.9
EBIT, % 28.61 47.14 51.53 18.9 25.41 34.32 34.32 34.32 34.32 34.32
Total Cash 27.8 171.9 86.1 66.9 31.5 89.9 111.6 138.4 171.8 213.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 26.5 28.2 59.6 62.6 61.5
Account Receivables, % 29.45 25.06 26.85 28.61 37.22
Inventories 41.3 77.3 90.0 69.9 77.9 96.0 119.2 147.9 183.5 227.8
Inventories, % 45.83 68.71 40.54 31.93 47.12 46.82 46.82 46.82 46.82 46.82
Accounts Payable 9.0 12.2 13.1 10.1 10.9 15.6 19.3 24.0 29.7 36.9
Accounts Payable, % 10.02 10.85 5.88 4.59 6.6 7.59 7.59 7.59 7.59 7.59
Capital Expenditure -4.1 -3.0 -8.2 -9.9 -11.1 -9.1 -11.3 -14.0 -17.4 -21.6
Capital Expenditure, % -4.52 -2.7 -3.71 -4.51 -6.72 -4.43 -4.43 -4.43 -4.43 -4.43
Tax Rate, % -18.46 -18.46 -18.46 -18.46 -18.46 -18.46 -18.46 -18.46 -18.46 -18.46
EBITAT 23.1 56.5 93.4 39.4 49.7 65.7 81.5 101.1 125.5 155.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -30.0 36.8 55.2 58.1 45.6 63.5 60.3 74.8 92.8 115.2
WACC, % 6.34 6.56 6.18 6.46 6.56 6.42 6.42 6.42 6.42 6.42
PV UFCF
SUM PV UFCF 331.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 118
Terminal Value 2,658
Present Terminal Value 1,947
Enterprise Value 2,279
Net Debt 142
Equity Value 2,138
Diluted Shares Outstanding, MM 100
Equity Value Per Share 21.36

What You Will Receive

  • Flexible Forecast Inputs: Effortlessly adjust key parameters (growth %, margins, WACC) to explore various scenarios.
  • Current Market Data: BrasilAgro’s financial information pre-loaded to enhance your analysis.
  • Instant DCF Calculations: The template automatically computes Net Present Value (NPV) and intrinsic value for you.
  • Tailored and Professional: A refined Excel model designed to meet your valuation requirements.
  • Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and optimizing efficiency.

Key Features

  • Comprehensive Historical Data: BrasilAgro's past financial statements and detailed forecasts.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Valuation: Monitor BrasilAgro's intrinsic value recalculating live.
  • Intuitive Visualizations: Dashboard graphs showcase valuation outcomes and essential metrics.
  • Designed for Precision: A robust tool tailored for analysts, investors, and financial professionals.

How It Works

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

Why Choose This Calculator for BrasilAgro (LND)?

  • Accurate Data: Utilize real BrasilAgro financials for dependable valuation outcomes.
  • Customizable: Tailor essential metrics such as growth rates, WACC, and tax rates to fit your forecasts.
  • Time-Saving: Built-in calculations streamline the process, so you don’t have to start from scratch.
  • Professional-Grade Tool: Crafted for investors, analysts, and agricultural consultants.
  • User-Friendly: An intuitive design and clear instructions ensure accessibility for all users.

Who Should Use This Product?

  • Agricultural Investors: Develop comprehensive and accurate valuation models for portfolio assessments related to BrasilAgro (LND).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within agricultural sectors.
  • Consultants and Advisors: Deliver precise valuation insights for clients interested in BrasilAgro (LND).
  • Students and Educators: Utilize real-world agricultural data to enhance financial modeling skills and education.
  • Agribusiness Enthusiasts: Gain insights into how agricultural companies like BrasilAgro (LND) are valued in the market.

What the Template Contains

  • Pre-Filled Data: Includes BrasilAgro’s 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 BrasilAgro’s 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.