GURUFOCUS.COM » STOCK LIST » Financial Services » Banks » Banco do Brasil SA BB Brasil (OTCPK:BDORY) » Definitions » Intrinsic Value: Projected FCF
中文

Banco do Brasil BB Brasil (Banco do Brasil BB Brasil) Intrinsic Value: Projected FCF

: $53.01 (As of Today)
View and export this data going back to . Start your Free Trial

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2024-04-23), Banco do Brasil BB Brasil's Intrinsic Value: Projected FCF is $53.01. The stock price of Banco do Brasil BB Brasil is $10.49. Therefore, Banco do Brasil BB Brasil's Price-to-Intrinsic-Value-Projected-FCF of today is 0.2.

The historical rank and industry rank for Banco do Brasil BB Brasil's Intrinsic Value: Projected FCF or its related term are showing as below:

BDORY' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.16   Med: 0.55   Max: 1.26
Current: 0.2

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Banco do Brasil BB Brasil was 1.26. The lowest was 0.16. And the median was 0.55.

BDORY's Price-to-Projected-FCF is ranked better than
81.87% of 1219 companies
in the Banks industry
Industry Median: 0.44 vs BDORY: 0.20

Banco do Brasil BB Brasil Intrinsic Value: Projected FCF Historical Data

The historical data trend for Banco do Brasil BB Brasil's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Banco do Brasil BB Brasil Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 19.28 40.57 30.05 40.60 56.67

Banco do Brasil BB Brasil Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 40.60 39.84 48.25 46.01 56.67

Competitive Comparison

For the Banks - Regional subindustry, Banco do Brasil BB Brasil's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Banco do Brasil BB Brasil Price-to-Projected-FCF Distribution

For the Banks industry and Financial Services sector, Banco do Brasil BB Brasil's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Banco do Brasil BB Brasil's Price-to-Projected-FCF falls into.



Banco do Brasil BB Brasil Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Banco do Brasil BB Brasil's Free Cash Flow(6 year avg) = $10,540.37.

Banco do Brasil BB Brasil's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Dec23)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*10540.37424+34565.84*0.8)/5707.985
=22.42

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Banco do Brasil BB Brasil  (OTCPK:BDORY) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Banco do Brasil BB Brasil's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=10.49/22.424855832286
=0.47

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Banco do Brasil BB Brasil Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Banco do Brasil BB Brasil's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Banco do Brasil BB Brasil (Banco do Brasil BB Brasil) Business Description

Traded in Other Exchanges
Address
Setor de Autarquias Norte, Quadra 5, Lote B, Edificio Banco do Brasil, Brasilia, DF, BRA, 70040-912
Banco do Brasil SA BB Brasil is a Brazilian financial services company present in several countries. The business segments are Banking, Investments, Fund Management, Insurance, pension fund & capitalization, Payment methods, and Other segments. Banco do Brasil serves retail clients (small and midsize enterprises and individuals), wholesale clients (corporations), and public institutions. The bank has subsidiaries/ business units/offices in Argentina, Dubai, the United Kingdom, Spain, Mexico, the United States, France, China, and Japan, among other locations. The products and services portfolio includes accounts, Loans, cards, financing, and others.

Banco do Brasil BB Brasil (Banco do Brasil BB Brasil) Headlines

From GuruFocus

Banco do Brasil SA BB Brasil's Dividend Analysis

By GuruFocus Research 12-11-2023

Seeking Value in Brazil: Banco do Brasil

By Mark Yu Mark Yu 05-26-2017

Banco do Brasil SA BB Brasil's Dividend Analysis

By GuruFocus Research 11-21-2023