Braskem S.A. (BAK) DCF Valuation

Braskem S.A. (BAK) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Braskem S.A. (BAK) 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 (BAK) DCF Calculator enables you to assess Braskem S.A. valuation using real-world financial data, offering complete flexibility to modify all essential parameters for more precise 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 8,470.2 9,477.0 17,098.6 15,624.7 11,423.7 13,046.0 14,898.6 17,014.2 19,430.4 22,189.6
Revenue Growth, % 0 11.89 80.42 -8.62 -26.89 14.2 14.2 14.2 14.2 14.2
EBITDA 353.1 -267.4 4,415.7 1,430.3 614.8 1,088.2 1,242.8 1,419.3 1,620.8 1,851.0
EBITDA, % 4.17 -2.82 25.83 9.15 5.38 8.34 8.34 8.34 8.34 8.34
Depreciation 610.9 704.9 771.6 766.2 842.7 820.4 936.9 1,070.0 1,221.9 1,395.5
Depreciation, % 7.21 7.44 4.51 4.9 7.38 6.29 6.29 6.29 6.29 6.29
EBIT -257.8 -972.3 3,644.1 664.1 -227.9 267.8 305.8 349.3 398.9 455.5
EBIT, % -3.04 -10.26 21.31 4.25 -2 2.05 2.05 2.05 2.05 2.05
Total Cash 1,374.6 2,617.2 1,835.4 2,389.5 3,098.9 2,530.9 2,890.3 3,300.7 3,769.4 4,304.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 370.0 766.0 1,158.0 523.2 471.1
Account Receivables, % 4.37 8.08 6.77 3.35 4.12
Inventories 1,234.4 1,357.1 2,644.3 2,271.2 2,003.3 1,994.2 2,277.4 2,600.8 2,970.1 3,391.9
Inventories, % 14.57 14.32 15.47 14.54 17.54 15.29 15.29 15.29 15.29 15.29
Accounts Payable 1,475.9 1,610.1 1,951.2 1,982.5 2,140.2 2,015.6 2,301.8 2,628.7 3,001.9 3,428.2
Accounts Payable, % 17.42 16.99 11.41 12.69 18.73 15.45 15.45 15.45 15.45 15.45
Capital Expenditure -434.2 -446.8 -553.8 -784.8 -733.3 -639.8 -730.7 -834.5 -952.9 -1,088.3
Capital Expenditure, % -5.13 -4.71 -3.24 -5.02 -6.42 -4.9 -4.9 -4.9 -4.9 -4.9
Tax Rate, % 26.05 26.05 26.05 26.05 26.05 26.05 26.05 26.05 26.05 26.05
EBITAT -147.9 -704.4 2,837.4 -11,585.7 -168.6 150.8 172.3 196.7 224.7 256.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -99.7 -830.8 1,717.1 -10,565.0 418.6 -9.6 282.6 322.8 368.6 420.9
WACC, % 5.76 6.68 7.01 2.27 6.77 5.7 5.7 5.7 5.7 5.7
PV UFCF
SUM PV UFCF 1,131.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 429
Terminal Value 11,614
Present Terminal Value 8,804
Enterprise Value 9,936
Net Debt 7,401
Equity Value 2,534
Diluted Shares Outstanding, MM 797
Equity Value Per Share 3.18

What You Will Receive

  • Comprehensive Financial Model: Braskem S.A.'s (BAK) actual data facilitates accurate DCF valuation.
  • Complete Forecast Customization: Modify revenue growth, profit margins, WACC, and other essential factors.
  • Real-Time Calculations: Automatic updates provide immediate visibility of results as adjustments are made.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation.
  • Flexible and Repeatable: Designed for adaptability, enabling repeated use for in-depth forecasts.

Key Features

  • Comprehensive Historical Data: Braskem S.A.'s (BAK) financial statements and detailed forecasts are readily available.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
  • Real-Time Valuation: Instantly view the recalculated intrinsic value of Braskem S.A. (BAK).
  • Insightful Visualizations: Interactive dashboard charts present valuation outcomes and essential metrics.
  • Designed for Precision: A reliable tool tailored for analysts, investors, and finance professionals.

How It Works

  1. Step 1: Download the Excel file for Braskem S.A. (BAK).
  2. Step 2: Examine Braskem’s pre-filled financial data and projections.
  3. Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you modify your assumptions.
  5. Step 5: Evaluate the outputs and leverage the results for your investment strategies.

Why Choose This Calculator for Braskem S.A. (BAK)?

  • Accurate Data: Up-to-date Braskem financials provide dependable valuation results.
  • Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-configured calculations save you from starting from the ground up.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants focused on Braskem S.A. (BAK).
  • User-Friendly: Easy-to-navigate layout and clear instructions ensure accessibility for all users.

Who Should Use This Product?

  • Investors: Accurately assess Braskem S.A.'s (BAK) fair value prior to making investment choices.
  • CFOs: Utilize a high-quality DCF model for financial reporting and analysis specific to Braskem S.A. (BAK).
  • Consultants: Easily modify the template for valuation reports tailored to clients interested in Braskem S.A. (BAK).
  • Entrepreneurs: Acquire knowledge about financial modeling practices employed by leading companies like Braskem S.A. (BAK).
  • Educators: Implement it as a teaching resource to illustrate valuation techniques relevant to Braskem S.A. (BAK).

What the Template Contains

  • Preloaded BAK 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.

No products were found matching.