Discounted Cash Flow
Banco Santander (Brasil) 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) |
|---|---|---|---|---|---|
| 2016 | $77.1b | $7.3b | $6.7b | 9.5% | — |
| 2017 | $71.4b (-7.4%) | $8.9b (21.7%) | $50.3b (645.2%) | 12.5% (31.4%) | — |
| 2018 | $70.5b (-1.3%) | $12.6b (41.0%) | $8.3b (-83.5%) | 17.9% (42.9%) | — |
| 2019 | $72.8b (3.4%) | $16.4b (30.4%) | $24.9b (200.5%) | 22.5% (26.2%) | — |
| 2020 | $62.8b (-13.8%) | $13.4b (-18.2%) | $42.3b (70.1%) | 21.4% (-5.1%) | — |
| 2021 | $78.0b (24.2%) | $15.5b (15.7%) | $6.8b (-83.9%) | 19.9% (-6.9%) | — |
| 2022 | $115.2b (47.7%) | $14.3b (-8.0%) | $4.0b (-41.5%) | 12.4% (-37.7%) | — |
| 2023 | $128.3b (11.3%) | $9.4b (-33.9%) | $33.3b (735.0%) | 7.4% (-40.6%) | — |
| 2024 | $137.2b (6.9%) | $13.4b (41.4%) | $-23.7b (-171.4%) | 9.7% (32.3%) | — |
| 2025 | $162.5b (18.5%) | $12.8b (-4.5%) | $1.3b (105.6%) | 7.9% (-19.4%) | — |
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.