Banco Bradesco S.A. (BBD) DCF Valuation
- ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
- ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
- ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
- ✓ Aucune Expertise N'Est Requise; Facile À Suivre
Banco Bradesco S.A. (BBD) Bundle
Designed for accuracy, our (BBD) DCF Calculator enables you to assess Banco Bradesco S.A. valuation using actual financial data, providing the flexibility to modify all key parameters for enhanced 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 | 16,098.0 | 13,355.7 | 16,608.3 | 17,674.0 | 11,082.8 | 10,430.1 | 9,815.9 | 9,237.8 | 8,693.7 | 8,181.7 |
| Revenue Growth, % | 0 | -17.03 | 24.35 | 6.42 | -37.29 | -5.89 | -5.89 | -5.89 | -5.89 | -5.89 |
| EBITDA | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| EBITDA, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 964.5 | 981.4 | 936.0 | 918.3 | 1,057.2 | 703.2 | 661.8 | 622.8 | 586.1 | 551.6 |
| Depreciation, % | 5.99 | 7.35 | 5.64 | 5.2 | 9.54 | 6.74 | 6.74 | 6.74 | 6.74 | 6.74 |
| EBIT | -964.5 | -981.4 | -936.0 | -918.3 | -1,057.2 | -703.2 | -661.8 | -622.8 | -586.1 | -551.6 |
| EBIT, % | -5.99 | -7.35 | -5.64 | -5.2 | -9.54 | -6.74 | -6.74 | -6.74 | -6.74 | -6.74 |
| Total Cash | 3,078.9 | 3,866.4 | 3,451.2 | 4,629.2 | 6,735.1 | 3,250.4 | 3,059.0 | 2,878.8 | 2,709.3 | 2,549.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | 4,149.1 | 781.0 | 735.0 | 691.7 | 650.9 | 612.6 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 37.44 | 7.49 | 7.49 | 7.49 | 7.49 | 7.49 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 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 | -863.5 | -691.5 | -715.1 | -1,526.2 | -1,482.1 | -768.8 | -723.5 | -680.9 | -640.8 | -603.1 |
| Capital Expenditure, % | -5.36 | -5.18 | -4.31 | -8.63 | -13.37 | -7.37 | -7.37 | -7.37 | -7.37 | -7.37 |
| Tax Rate, % | -39.6 | -39.6 | -39.6 | -39.6 | -39.6 | -39.6 | -39.6 | -39.6 | -39.6 | -39.6 |
| EBITAT | -1,515.4 | -3,813.6 | -660.2 | -805.0 | -1,475.9 | -644.4 | -606.5 | -570.7 | -537.1 | -505.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1,414.4 | -3,523.7 | -439.3 | -1,412.9 | -6,050.0 | 2,658.2 | -622.2 | -585.6 | -551.1 | -518.6 |
| WACC, % | 34.23 | 34.23 | 24.71 | 30.24 | 34.23 | 31.53 | 31.53 | 31.53 | 31.53 | 31.53 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,088.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -529 | |||||||||
| Terminal Value | -1,792 | |||||||||
| Present Terminal Value | -455 | |||||||||
| Enterprise Value | 633 | |||||||||
| Net Debt | 42,957 | |||||||||
| Equity Value | -42,324 | |||||||||
| Diluted Shares Outstanding, MM | 10,642 | |||||||||
| Equity Value Per Share | -3.98 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real BBD 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 effect of your inputs on Banco Bradesco’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
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Banco Bradesco S.A. (BBD).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to the banking sector.
- Customizable Forecast Assumptions: Easily modify growth projections, capital expenditures, and discount rates for precise forecasting.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Banco Bradesco S.A. (BBD).
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis.
How It Works
- Download: Obtain the pre-configured Excel file containing Banco Bradesco S.A.'s (BBD) financial data.
- Customize: Modify projections such as revenue growth, EBITDA %, and WACC to fit your analysis.
- Update Automatically: Watch as intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate various forecasts and instantly compare the results.
- Make Decisions: Leverage the valuation outcomes to inform your investment choices.
Why Choose Banco Bradesco S.A. (BBD)?
- Comprehensive Services: A wide range of financial solutions tailored to meet diverse client needs.
- Expert Guidance: Access to knowledgeable professionals who can assist with your financial decisions.
- Innovative Technology: Cutting-edge digital tools for seamless banking experiences.
- Strong Reputation: A trusted name in the industry with a long history of reliability.
- Customer-Centric Approach: Commitment to understanding and responding to client needs effectively.
Who Should Use This Product?
- Institutional Investors: Develop comprehensive and accurate valuation models for investment analysis in Banco Bradesco S.A. (BBD).
- Corporate Finance Departments: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Financial Consultants and Advisors: Deliver precise valuation insights to clients considering investments in Banco Bradesco S.A. (BBD).
- Students and Academics: Utilize real-time data to learn and teach financial modeling techniques relevant to the banking sector.
- Banking Enthusiasts: Gain insights into how financial institutions like Banco Bradesco S.A. (BBD) are valued in the financial markets.
What the Template Contains
- Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for Banco Bradesco S.A. (BBD).
- Real-World Data: Banco Bradesco’s historical and projected financials preloaded for analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to test various scenarios.
- Financial Statements: Full annual and quarterly breakdowns for deeper insights into Banco Bradesco’s performance.
- Key Ratios: Built-in analysis for profitability, efficiency, and leverage specific to Banco Bradesco S.A. (BBD).
- Dashboard with Visual Outputs: Charts and tables providing clear, actionable results based on Banco Bradesco’s data.