The Bank of Nova Scotia (BNS) 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
The Bank of Nova Scotia (BNS) Bundle
Enhance your investment strategies with the (BNS) DCF Calculator! Explore real Bank of Nova Scotia financials, adjust growth projections and expenses, and instantly observe how these changes affect the intrinsic value of (BNS).
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 | 21,707.2 | 21,444.3 | 21,607.3 | 20,292.0 | 23,318.7 | 23,807.0 | 24,305.6 | 24,814.6 | 25,334.3 | 25,864.9 |
| Revenue Growth, % | 0 | -1.21 | 0.7602 | -6.09 | 14.92 | 2.09 | 2.09 | 2.09 | 2.09 | 2.09 |
| EBITDA | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| EBITDA, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 1,072.5 | 1,048.2 | 1,062.1 | 1,262.5 | 1,220.9 | 1,247.5 | 1,273.7 | 1,300.3 | 1,327.6 | 1,355.4 |
| Depreciation, % | 4.94 | 4.89 | 4.92 | 6.22 | 5.24 | 5.24 | 5.24 | 5.24 | 5.24 | 5.24 |
| EBIT | -1,072.5 | -1,048.2 | -1,062.1 | -1,262.5 | -1,220.9 | -1,247.5 | -1,273.7 | -1,300.3 | -1,327.6 | -1,355.4 |
| EBIT, % | -4.94 | -4.89 | -4.92 | -6.22 | -5.24 | -5.24 | -5.24 | -5.24 | -5.24 | -5.24 |
| Total Cash | 80,815.1 | 83,280.5 | 82,763.0 | 97,690.7 | 75,033.8 | 23,807.0 | 24,305.6 | 24,814.6 | 25,334.3 | 25,864.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 6,038.6 | 6,295.3 | 9,283.1 | 9,718.7 | 9,079.1 | 8,902.3 | 9,088.7 | 9,279.0 | 9,473.4 | 9,671.8 |
| Account Receivables, % | 27.82 | 29.36 | 42.96 | 47.89 | 38.93 | 37.39 | 37.39 | 37.39 | 37.39 | 37.39 |
| Inventories | -233,175.4 | -269,437.1 | -297,944.6 | .0 | .0 | -14,284.2 | -14,583.4 | -14,888.8 | -15,200.6 | -15,518.9 |
| Inventories, % | -1074.19 | -1256.45 | -1378.91 | 0 | 0 | -60 | -60 | -60 | -60 | -60 |
| Accounts Payable | 5,763.9 | 6,187.8 | 8,715.6 | 11,777.6 | 11,634.0 | 9,697.9 | 9,901.0 | 10,108.3 | 10,320.0 | 10,536.2 |
| Accounts Payable, % | 26.55 | 28.86 | 40.34 | 58.04 | 49.89 | 40.74 | 40.74 | 40.74 | 40.74 | 40.74 |
| Capital Expenditure | -534.8 | -320.5 | -396.1 | -306.6 | -339.2 | -417.0 | -425.7 | -434.6 | -443.7 | -453.0 |
| Capital Expenditure, % | -2.46 | -1.49 | -1.83 | -1.51 | -1.45 | -1.75 | -1.75 | -1.75 | -1.75 | -1.75 |
| Tax Rate, % | 21.83 | 21.83 | 21.83 | 21.83 | 21.83 | 21.83 | 21.83 | 21.83 | 21.83 | 21.83 |
| EBITAT | -865.8 | -786.5 | -814.4 | -959.1 | -954.4 | -964.6 | -984.8 | -1,005.4 | -1,026.4 | -1,047.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 232,572.5 | 36,370.0 | 27,899.2 | -295,321.4 | 423.2 | 12,390.9 | 179.0 | 182.8 | 186.6 | 190.5 |
| WACC, % | 10.83 | 10.22 | 10.39 | 10.32 | 10.55 | 10.46 | 10.46 | 10.46 | 10.46 | 10.46 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 11,741.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 194 | |||||||||
| Terminal Value | 2,297 | |||||||||
| Present Terminal Value | 1,397 | |||||||||
| Enterprise Value | 13,138 | |||||||||
| Net Debt | 164,277 | |||||||||
| Equity Value | -151,139 | |||||||||
| Diluted Shares Outstanding, MM | 1,235 | |||||||||
| Equity Value Per Share | -122.38 |
What You Will Receive
- Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled real BNS financials.
- Accurate Data: Historical figures and forward-looking projections (displayed in the highlighted cells).
- Assumption Flexibility: Modify forecast parameters such as revenue growth, EBITDA %, and WACC.
- Instant Calculations: Quickly observe how your inputs influence the valuation of The Bank of Nova Scotia (BNS).
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for clarity and ease of navigation, complete with step-by-step guidance.
Key Features
- Comprehensive BNS Data: Pre-loaded with The Bank of Nova Scotia’s historical financial performance and future projections.
- Customizable Financial Inputs: Modify parameters such as loan growth, interest rates, capital ratios, and operating expenses.
- Interactive Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your adjustments.
- Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation possibilities.
- Intuitive User Interface: Designed to be straightforward and accessible for both seasoned professionals and newcomers.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Bank of Nova Scotia (BNS) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Bank of Nova Scotia’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose The Bank of Nova Scotia (BNS)?
- Convenient Banking: Access a wide range of financial services all in one place.
- Enhanced Security: Advanced security measures protect your personal and financial information.
- Personalized Solutions: Customizable banking options to meet your unique financial needs.
- User-Friendly Experience: Intuitive online and mobile platforms for easy navigation.
- Endorsed by Professionals: Trusted by financial experts for its reliability and service quality.
Who Should Use This Product?
- Investors: Evaluate The Bank of Nova Scotia’s (BNS) performance before making investment decisions.
- CFOs and Financial Analysts: Enhance financial analysis and refine valuation methodologies.
- Startup Founders: Gain insights into how established banks like The Bank of Nova Scotia are valued.
- Consultants: Provide comprehensive valuation assessments for clients in the financial sector.
- Students and Educators: Utilize current data to learn and teach financial valuation practices.
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations for The Bank of Nova Scotia (BNS).
- Real-World Data: Historical and projected financials for The Bank of Nova Scotia (BNS) preloaded for thorough analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore different scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into The Bank of Nova Scotia (BNS).
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics relevant to The Bank of Nova Scotia (BNS).
- Dashboard with Visual Outputs: Charts and tables designed to present clear, actionable results for The Bank of Nova Scotia (BNS).