Discounted Cash Flow
Bank Bradesco 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) |
|---|---|---|---|---|---|
| 2016 | $147.7b | $3.5b | $6.2b | 2.3% | $5.88 |
| 2017 | $126.2b (-14.5%) | $3.3b (-4.5%) | $6.9b (11.4%) | 2.6% (11.7%) | $5.61 (-4.6%) |
| 2018 | $122.1b (-3.3%) | $3.2b (-3.0%) | $-1.3b (-118.3%) | 2.6% (0.4%) | $4.96 (-11.6%) |
| 2019 | $124.4b (1.9%) | $4.1b (26.8%) | $-3.8b (-199.4%) | 3.3% (24.4%) | $5.23 (5.4%) |
| 2020 | $119.7b (-3.8%) | $3.1b (-24.7%) | $27.5b (832.2%) | 2.6% (-21.7%) | $3.59 (-31.4%) |
| 2021 | $138.2b (15.4%) | $4.5b (46.3%) | $-19.7b (-171.6%) | 3.2% (26.8%) | $4.78 (33.1%) |
| 2022 | $200.6b (45.1%) | $4.0b (-9.4%) | $7.8b (139.6%) | 2.0% (-37.6%) | $1.87 (-60.9%) |
| 2023 | $211.5b (5.4%) | $2.7b (-32.1%) | $-1.8b (-123.1%) | 1.3% (-35.6%) | $1.27 (-32.1%) |
| 2024 | $211.7b (0.1%) | $3.3b (21.1%) | $8.1b (552.7%) | 1.6% (20.9%) | $3.26 (156.7%) |
| 2025 | $267.1b (26.2%) | $4.6b (37.2%) | $-14.3b (-275.8%) | 1.7% (8.8%) | $4.48 (37.4%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
SEC filings report in BRL. Values above are converted to USD for comparison with the US-listed share price.
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.