Bread Financial Holdings, Inc. (BFH) DCF Valuation
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Bread Financial Holdings, Inc. (BFH) Bundle
Discover the true value of Bread Financial Holdings, Inc. (BFH) with our professional-grade DCF Calculator! Adjust key assumptions, explore various scenarios, and evaluate how changes affect Bread Financial Holdings, Inc. (BFH) valuation – all within a single Excel template.
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 | 5,581.3 | 4,521.4 | 3,272.0 | 3,870.0 | 3,060.0 | 2,683.0 | 2,352.5 | 2,062.7 | 1,808.6 | 1,585.8 |
Revenue Growth, % | 0 | -18.99 | -27.63 | 18.28 | -20.93 | -12.32 | -12.32 | -12.32 | -12.32 | -12.32 |
EBITDA | 1,495.4 | 407.0 | 1,136.0 | .0 | .0 | 378.4 | 331.8 | 290.9 | 255.1 | 223.6 |
EBITDA, % | 26.79 | 9 | 34.72 | 0 | 0 | 14.1 | 14.1 | 14.1 | 14.1 | 14.1 |
Depreciation | 188.0 | 106.0 | 92.0 | 113.0 | 116.0 | 81.8 | 71.7 | 62.9 | 55.1 | 48.3 |
Depreciation, % | 3.37 | 2.34 | 2.81 | 2.92 | 3.79 | 3.05 | 3.05 | 3.05 | 3.05 | 3.05 |
EBIT | 1,307.4 | 301.0 | 1,044.0 | -113.0 | -116.0 | 296.6 | 260.1 | 228.0 | 200.0 | 175.3 |
EBIT, % | 23.42 | 6.66 | 31.91 | -2.92 | -3.79 | 11.06 | 11.06 | 11.06 | 11.06 | 11.06 |
Total Cash | 3,874.4 | 3,081.5 | 3,111.0 | 3,986.0 | 3,590.0 | 2,321.6 | 2,035.6 | 1,784.8 | 1,565.0 | 1,372.2 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 18,743.1 | 114.0 | 151.0 | .0 | .0 | 574.9 | 504.1 | 442.0 | 387.5 | 339.8 |
Account Receivables, % | 335.82 | 2.52 | 4.61 | 0 | 0 | 21.43 | 21.43 | 21.43 | 21.43 | 21.43 |
Inventories | 218.0 | 164.3 | 16,444.0 | -618.0 | .0 | 491.4 | 430.8 | 377.8 | 331.2 | 290.4 |
Inventories, % | 3.91 | 3.63 | 502.57 | -15.97 | 0 | 18.31 | 18.31 | 18.31 | 18.31 | 18.31 |
Accounts Payable | 300.8 | 354.0 | 291.0 | 398.0 | 422.0 | 247.8 | 217.3 | 190.5 | 167.1 | 146.5 |
Accounts Payable, % | 5.39 | 7.83 | 8.89 | 10.28 | 13.79 | 9.24 | 9.24 | 9.24 | 9.24 | 9.24 |
Capital Expenditure | -142.3 | -54.0 | -84.0 | -68.0 | .0 | -43.3 | -38.0 | -33.3 | -29.2 | -25.6 |
Capital Expenditure, % | -2.55 | -1.19 | -2.57 | -1.76 | 0 | -1.61 | -1.61 | -1.61 | -1.61 | -1.61 |
Tax Rate, % | 25.83 | 25.83 | 25.83 | 25.83 | 25.83 | 25.83 | 25.83 | 25.83 | 25.83 | 25.83 |
EBITAT | 1,013.8 | 225.1 | 801.0 | -84.0 | -86.0 | 224.0 | 196.4 | 172.2 | 151.0 | 132.4 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | -17,600.8 | 19,013.1 | -15,570.7 | 17,281.0 | -564.0 | -978.0 | 330.9 | 290.2 | 254.4 | 223.1 |
WACC, % | 12.97 | 12.68 | 12.88 | 12.63 | 12.62 | 12.76 | 12.76 | 12.76 | 12.76 | 12.76 |
PV UFCF | ||||||||||
SUM PV UFCF | -124.8 | |||||||||
Long Term Growth Rate, % | 2.00 | |||||||||
Free cash flow (T + 1) | 228 | |||||||||
Terminal Value | 2,116 | |||||||||
Present Terminal Value | 1,161 | |||||||||
Enterprise Value | 1,036 | |||||||||
Net Debt | 1,850 | |||||||||
Equity Value | -814 | |||||||||
Diluted Shares Outstanding, MM | 50 | |||||||||
Equity Value Per Share | -16.28 |
What You Will Receive
- Comprehensive Financial Model: Bread Financial Holdings, Inc.’s (BFH) actual data allows for accurate DCF valuation.
- Full Control Over Forecasting: Modify revenue growth, profit margins, WACC, and other crucial parameters.
- Real-Time Calculations: Automatic updates provide immediate feedback as you adjust inputs.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation analysis.
- Flexible and Reusable: Designed for adaptability, enabling repeated application for in-depth forecasts.
Key Features
- Comprehensive BFH Data: Pre-filled with Bread Financial's historical performance metrics and future growth estimates.
- Customizable Financial Assumptions: Tailor inputs for revenue growth, profit margins, cost of capital, tax rates, and capital investments.
- Interactive Valuation Framework: Real-time updates to Net Present Value (NPV) and intrinsic value based on user-defined parameters.
- Multiple Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation results.
- Intuitive User Interface: Designed for ease of use, catering to both seasoned professionals and newcomers.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Bread Financial Holdings, Inc. (BFH) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Bread Financial Holdings, Inc. (BFH)’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator?
- Comprehensive Tool: Incorporates DCF, WACC, and financial ratio analyses tailored for Bread Financial Holdings, Inc. (BFH).
- Customizable Inputs: Modify yellow-highlighted cells to explore various financial scenarios.
- Detailed Insights: Automatically calculates the intrinsic value and Net Present Value for Bread Financial Holdings, Inc. (BFH).
- Preloaded Data: Access to historical and forecasted data provides reliable starting points.
- Professional Quality: Designed for financial analysts, investors, and business consultants focused on Bread Financial Holdings, Inc. (BFH).
Who Should Use This Product?
- Professional Investors: Develop comprehensive and precise valuation models for analyzing Bread Financial Holdings, Inc. (BFH).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver clients accurate valuation insights for Bread Financial Holdings, Inc. (BFH).
- Students and Educators: Utilize real-world data to practice and teach financial modeling techniques.
- Finance Enthusiasts: Gain insights into how financial companies like Bread Financial Holdings, Inc. (BFH) are valued in the marketplace.
What the Template Contains
- Preloaded BFH Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.