Centrais Elétricas Brasileiras S.A. - Eletrobrás (EBR) Nathan Winklepleck, CFA's Nathan's Discounted Free Cash Flow - Discounting Cash Flows
Centrais Elétricas Brasileiras S.A. - Eletrobrás
EBR (NYSE)

Estimated Value

USD

Market Price USD

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

Nathan's Discounted Free Cash Flow Model

The Discounted Free Cash Flow (DCF) model calculates the value of a company by estimating its future Free Cash Flows to the Firm (FCFF) and discounting them to their present value. The value of a share is then derived by adjusting for net debt and dividing by the number of shares outstanding.

Check out Nathan's YouTube Channel

Interactive Assumptions

Results

Terminal Value -6.05 Bil. USD
Discounted Terminal Value -2.74 Bil. USD
Sum of Discounted Free Cash Flow -1.31 Bil. USD
Enterprise Value -4.04 Bil. USD
Cash and Equivalents 3.97 Bil. USD
Total Debt 12.85 Bil. USD
Equity Value -11.6 Bil. USD
Shares Outstanding 2.25 Bil. USD
Estimated Value per Share -5.16 USD
Yield of the U.S. 10 Year Treasury Note 4.26%
Average Cash from Operating Activities Margin 13.26%
Average Capital Expenditure Margin -15.66%

Historical Values

In Millions of USD

Edit Chart Values 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034

amounts of USD except for #

2025 2026 2027 2028 2029 2030 2031 2032 2033 2034
Revenue 6,735 7,001 7,280 7,573 7,881 8,204 8,544 8,901 9,277 9,672
Revenue Growth Rate 3.91% 3.95% 3.99% 4.03% 4.06% 4.1% 4.14% 4.18% 4.22% 4.26%
Operating Cash Flow 893 928.3 965.3 1,004 1,045 1,088 1,133 1,180 1,230 1,283
Operating Cash Flow Margin 13.26% 13.26% 13.26% 13.26% 13.26% 13.26% 13.26% 13.26% 13.26% 13.26%
Capital Expenditure -1,055 -1,096 -1,140 -1,186 -1,234 -1,285 -1,338 -1,394 -1,453 -1,515
Capital Expenditure Margin -15.66% -15.66% -15.66% -15.66% -15.66% -15.66% -15.66% -15.66% -15.66% -15.66%
Free Cash Flow -161.6 -168 -174.7 -181.7 -189.1 -196.9 -205.1 -213.6 -222.6 -232.1
Free Cash Flow Margin -2.4% -2.4% -2.4% -2.4% -2.4% -2.4% -2.4% -2.4% -2.4% -2.4%
Compounded Discount Rate 4.01% 12.61% 21.91% 32.01% 42.91% 54.71% 67.49% 81.37% 96.35% 112.6%
Discounted Free Cash Flow -155.4 -149.2 -143.3 -137.7 -132.3 -127.3 -122.4 -117.8 -113.4 -109.2

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 8,373 7,655 6,481 7,644 6,420 6,737 5,586 6,890 6,424 11,416 18,638 8,209
Revenue Growth Rate 3.91% 18.11% -15.21% 19.07% -4.71% 20.6% -18.92% 7.26% -43.73% -38.75% 127% -27.76%
Cost of Revenue 3,054 4,087 959.2 3,841 2,988 2,142 2,579 1,684 1,424 4,634 4,974 4,280
Gross Profit 5,390 6,366 3,509 3,802 3,432 4,595 3,007 5,206 5,000 6,782 13,664 3,929
Gross Margin 63.32% 83.15% 54.14% 49.75% 53.46% 68.2% 53.83% 75.55% 77.83% 59.41% 73.31% 47.86%
Operating Income 1,810 2,248 3,163 2,266 1,071 2,401 1,333 1,430 3,584 1,153 4,553 -3,294
Operating Margin 23.18% 29.36% 48.8% 29.65% 16.69% 35.64% 23.86% 20.76% 55.8% 10.1% 24.43% -40.12%
Net Income 839.7 1,773 1,674 935.9 499.6 1,011 1,227 1,854 3,381 -531.6 1,051 -3,638
Net Margin 12.93% 23.16% 25.83% 12.24% 7.78% 15.01% 21.96% 26.9% 52.63% -4.66% 5.64% -44.31%
Cash from Operating Activities 992.9 2,563 1,998 1,694 1,748 -1,474 806.6 -21.45 619.9 653.4 576.7 1,758
Cash from Operating Activities Margin 13.26% 33.48% 30.82% 22.16% 27.22% -21.88% 14.44% -0.311% 9.65% 5.72% 3.09% 21.42%
Capital Expenditure -1,095 -520.1 -499.9 -847.7 -6,335 -482.2 -460.4 -502 -324.3 -392 -543.1 -1,140
Free Cash Flow -98.46 2,083 1,498 847.9 -4,587 -1,956 346.2 -523.5 295.6 261.5 33.66 618.7
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