image
Bancolombia S.A. CIB
Financial Services - Banks - Regional - NYSE - CO
Watchlist
$ 43.18
-0.0694 %
$ 10.9 B
Market Cap
6.85
P/E
FREE CASH FLOW TO FIRM (OWNERS EARNINGS)
DCF Model Base Case Scenario
Cash Flow For Owners Growth Estimate the growth of (owners) cash flows per year for the next 10 years.
%
Maintenance CAPEX Estimate the percentage of CAPEX that is needed for maintenance.
%
Required Rate Of Return The required rate of return is a personal target return, before considering a margin of safety.
%
Terminal Growth Rate Terminal Value reflects the expected growth of cash flows after the 10th year and into perpetuity.
%

Owners Calculation

Millions
Current Year Forecasted Year 1 Forecasted Year 2 Forecasted Year 3 Forecasted Year 4 Forecasted Year 5 Forecasted Year 6 Forecasted Year 7 Forecasted Year 8 Forecasted Year 9 Terminal
Operating Cash Flow (17 893 921.0)
CAPEX (2 042 094.0)
Maintenance CAPEX (1 429 465.8)
Cash Flow For Owners (19 323 386.8) (23 655 159.2) (28 957 996.0) (35 449 583.0) (43 396 405.5) (53 124 687.3) (65 033 782.6) (79 612 569.8) (97 459 520.6) (119 307 267.4) (2 739 746 800.8)
Cash and Cash Equivalents The current cash and cash equivalents of the company.
M
Total Debt The current total debt of the company.
M
Fair Value The calculated fair value of the company.
$
Valuation The valuation against current price.
%