Discounted Cash Flow
Banco Bbva Argentina S.A. ADR
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2017 | $35.7b | $2.6b | $2.6b | 7.2% | $3.34 |
| 2018 | $56.5b (58.1%) | $2.8b (7.2%) | $2.8b (7.2%) | 4.9% (-32.2%) | $-2.43 (-172.8%) |
| 2019 | $114.9b (103.4%) | $18.1b (554.1%) | $35.5b (1183.3%) | 15.8% (221.6%) | $26.16 (1175.8%) |
| 2020 | $118.5b (3.2%) | $18.1b (0.0%) | $-13.3b (-137.4%) | 15.3% (-3.1%) | $16.40 (-37.3%) |
| 2021 | $214.8b (81.2%) | $14.0b (-22.8%) | $104.1b (883.4%) | 6.5% (-57.4%) | $15.34 (-6.5%) |
| 2022 | $2.6t (1130.0%) | $55.4b (296.6%) | $96.6b (-7.2%) | 2.1% (-67.8%) | $96.03 (526.1%) |
| 2023 | $5.5t (107.0%) | $313.3b (465.2%) | $559.1b (478.7%) | 5.7% (173.1%) | $256.01 (166.6%) |
| 2024 | $4.5t (-17.5%) | $441.1b (40.8%) | $2.4t (333.7%) | 9.8% (70.7%) | $588.22 (129.8%) |
| 2025 | $3.1t (-32.3%) | $315.1b (-28.6%) | $783.5b (-67.7%) | 10.3% (5.5%) | $514.34 (-12.6%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.