Banco Bradesco S.A. (BBDO) Two-Stage Excess Return Model - Discounting Cash Flows
Banco Bradesco S.A.
BBDO (NYSE)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Two-Stage Excess Return Model

Used to estimate the value of companies based on two stages of growth. An initial period of high growth, represented by [Sum of discounted excess returns in Growth Stage], followed by a period of stable growth, represented by [Discounted excess return in terminal stage]. Excess Return models are better suited to calculate the intrinsic value of a financial company than an enterprise valuation model (such as the Discounted Free Cash Flow Model).

Read more: GitHub Documentation

Interactive Assumptions

Results

Estimated Value 14.87 USD
Book value of equity invested 2.82 USD
Sum of discounted excess returns in Growth Stage 0.939 USD
Terminal stage EPS 0.458 USD
Terminal stage Book Value 3.3 USD
Terminal stage Equity Cost 0.199 USD
Discounted excess return in terminal stage 11.11 USD
Excess Returns in the Terminal Stage 14.89 USD
Terminal Cost of Equity (the discount rate) 6.04%
Terminal year's excess return 0.259 USD
Average historical Return on Equity 13.87%
Average historical Payout Ratio 52.47%
Payout Ratio in stable stage 69%
Yield of the U.S. 10 Year Treasury Bond 4.3%

Historical and Forecasted Data

In USD

Edit Chart Values 2025 2026 2027 2028 2029

amounts of USD except for #

2024 LTM 2025 2026 2027 2028 2029
Beginning Book Value 3.21 2.56 2.56 2.72 2.87 3.02 3.16
Ending Book Value 2.56 2.82 2.72 2.87 3.02 3.16 3.3
EPS 0.25 0.313 0.355 0.377 0.398 0.419 0.439
Return on Equity 8.13% 12.68% 13.87% 13.87% 13.87% 13.87% 13.87%
Dividend per Share 0.134 0.071 0.198 0.223 0.248 0.275 0.303
Payout Ratio 53.6% 22.81% 55.78% 59.08% 62.39% 65.69% 69%
Retained Earnings 0.116 0.242 0.157 0.154 0.15 0.144 0.136
Equity Cost 0.194 0.154 0.154 0.164 0.173 0.182 0.191
Cost of Equity 6.04% 6.04% 6.04% 6.04% 6.04% 6.04% 6.04%
Excess Return 0.056 0.159 0.2 0.213 0.225 0.237 0.248
Discounted Excess Return
0.189 0.189 0.189 0.187 0.185

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Net Income 4,095 3,446 2,783 2,931 3,998 4,150 3,042 5,224 4,265 5,151 5,490 4,568
Total Stockholders Equity 30,197 29,838 27,164 34,214 30,056 26,825 27,974 33,572 31,964 35,386 32,307 22,870
Return on Equity 13.87% 12.68% 8.13% 9.75% 14.91% 14.84% 9.06% 16.34% 12.05% 15.94% 24.01% 14.8%
Dividends Paid to Common Shareholders 1,872 755.7 1,422 2,522 790 2,066 1,347 4,362 2,438 1,833 1,007 2,047
Payout Ratio 52.47% 22.81% 53.6% 90.8% 20.79% 47.44% 46.49% 87.74% 59.84% 35.59% 18.43% 93.63%
Shares Outstanding 9,310 10,585 10,614 10,642 10,676 11,739 10,692 10,692 10,692 5,359 5,359 5,359
Earnings per Share 0.46 0.313 0.25 0.261 0.356 0.371 0.271 0.465 0.381 0.961 1.02 0.408
Dividend per Share 0.215 0.071 0.134 0.237 0.074 0.176 0.126 0.408 0.228 0.342 0.188 0.382
Dividend Growth Rate 8.84% -46.72% -43.46% 220.3% -57.95% 39.68% -69.12% 78.95% -33.33% 81.91% -50.79% -22.2%
Book Value 3.58 2.82 2.56 3.21 2.82 2.29 2.62 3.14 2.99 6.6 6.03 4.27
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us