Bunge Limited (BG) DCF Valuation

Bunge Limited (BG) 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

Bunge Limited (BG) 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:

Designed for accuracy, our Bunge Limited (BG) DCF Calculator enables you to evaluate Bunge Limited's valuation using actual financial data while offering complete 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 41,140.0 41,404.0 59,152.0 67,232.0 59,540.0 66,346.3 73,930.7 82,382.0 91,799.5 102,293.5
Revenue Growth, % 0 0.64171 42.87 13.66 -11.44 11.43 11.43 11.43 11.43 11.43
EBITDA -344.0 2,125.0 2,783.0 2,840.0 4,018.0 2,650.3 2,953.3 3,290.9 3,667.1 4,086.3
EBITDA, % -0.83617 5.13 4.7 4.22 6.75 3.99 3.99 3.99 3.99 3.99
Depreciation 544.0 433.0 424.0 404.0 451.0 589.6 657.0 732.1 815.8 909.0
Depreciation, % 1.32 1.05 0.7168 0.6009 0.75747 0.88866 0.88866 0.88866 0.88866 0.88866
EBIT -888.0 1,692.0 2,359.0 2,436.0 3,567.0 2,060.8 2,296.3 2,558.8 2,851.3 3,177.3
EBIT, % -2.16 4.09 3.99 3.62 5.99 3.11 3.11 3.11 3.11 3.11
Total Cash 320.0 352.0 902.0 1,104.0 2,707.0 1,239.5 1,381.2 1,539.1 1,715.1 1,911.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 2,323.0 2,306.0 3,002.0 2,829.0 3,024.0
Account Receivables, % 5.65 5.57 5.08 4.21 5.08
Inventories 5,038.0 7,172.0 8,402.0 8,408.0 7,567.0 9,154.1 10,200.5 11,366.6 12,666.0 14,113.9
Inventories, % 12.25 17.32 14.2 12.51 12.71 13.8 13.8 13.8 13.8 13.8
Accounts Payable 2,842.0 2,636.0 4,250.0 4,386.0 3,664.0 4,397.0 4,899.7 5,459.8 6,083.9 6,779.4
Accounts Payable, % 6.91 6.37 7.18 6.52 6.15 6.63 6.63 6.63 6.63 6.63
Capital Expenditure -524.0 -365.0 -399.0 -555.0 -1,122.0 -735.1 -819.1 -912.7 -1,017.1 -1,133.4
Capital Expenditure, % -1.27 -0.88156 -0.67453 -0.8255 -1.88 -1.11 -1.11 -1.11 -1.11 -1.11
Tax Rate, % 26.48 26.48 26.48 26.48 26.48 26.48 26.48 26.48 26.48 26.48
EBITAT -951.4 1,371.1 1,911.1 1,898.3 2,622.3 1,704.2 1,899.0 2,116.1 2,358.0 2,627.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -5,450.4 -883.9 1,624.1 2,050.3 1,875.3 334.7 805.1 897.2 999.7 1,114.0
WACC, % 8.01 7.45 7.45 7.36 7.23 7.5 7.5 7.5 7.5 7.5
PV UFCF
SUM PV UFCF 3,254.8
Long Term Growth Rate, % 1.00
Free cash flow (T + 1) 1,125
Terminal Value 17,311
Present Terminal Value 12,058
Enterprise Value 15,313
Net Debt 3,154
Equity Value 12,159
Diluted Shares Outstanding, MM 151
Equity Value Per Share 80.64

What You Will Get

  • Pre-Filled Financial Model: Bunge Limited’s actual data facilitates accurate DCF valuation.
  • Full Forecast Control: Modify revenue growth, margins, WACC, and other essential drivers.
  • Instant Calculations: Automatic updates provide real-time results as you adjust inputs.
  • Investor-Ready Template: A polished Excel file crafted for professional-grade valuation.
  • Customizable and Reusable: Designed for adaptability, enabling repeated use for comprehensive forecasts.

Key Features

  • Real-Life BG Data: Pre-filled with Bunge Limited’s historical financials and forward-looking projections.
  • Fully Customizable Inputs: Adjust revenue growth, margins, WACC, tax rates, and capital expenditures.
  • Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs.
  • Scenario Testing: Create multiple forecast scenarios to analyze different valuation outcomes.
  • User-Friendly Design: Simple, structured, and designed for professionals and beginners alike.

How It Works

  • Download: Obtain the pre-configured Excel file containing Bunge Limited’s (BG) financial data.
  • Customize: Modify forecasts, such as revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various projections and instantly compare the results.
  • Make Decisions: Utilize the valuation findings to inform your investment strategy.

Why Choose Bunge Limited (BG) Calculator?

  • Save Time: Skip the hassle of building a DCF model from the ground up – it's ready for immediate use.
  • Enhance Accuracy: Dependable financial data and formulas minimize valuation errors.
  • Fully Customizable: Adjust the model to align with your specific assumptions and forecasts.
  • Easy to Understand: Intuitive charts and outputs simplify result analysis.
  • Endorsed by Professionals: Crafted for experts who prioritize precision and functionality.

Who Should Use This Product?

  • Investors: Evaluate Bunge Limited’s (BG) market position before making investment decisions.
  • CFOs and Financial Analysts: Enhance valuation methodologies and assess financial forecasts for Bunge Limited (BG).
  • Startup Founders: Discover how established firms like Bunge Limited (BG) are appraised in the market.
  • Consultants: Create comprehensive valuation reports for clients utilizing Bunge Limited (BG) as a case study.
  • Students and Educators: Apply real-time data from Bunge Limited (BG) to learn and teach valuation strategies.

What the Template Contains

  • Comprehensive DCF Model: Editable template with detailed valuation calculations for Bunge Limited (BG).
  • Real-World Data: Bunge Limited'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 Bunge Limited (BG).
  • Key Ratios: Built-in analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables providing clear, actionable results for Bunge Limited (BG).

No products were found matching.