Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of Credicorp Ltd. (BAP)

Previous Close$172.20
Intrinsic Value$576.83
Upside potential  +235%
Previous Close
$172.20
Intrinsic Value
$576.83
Potential        
+235%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %21.4NaN
Revenue, $5351NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m3509NaN
Operating income, $m1842NaN
EBITDA, $m2020NaN
Interest expense (income), $mNaN
Earnings before tax, $m1741NaN
Tax expense, $m545NaN
Net income, $m1196NaN

BALANCE SHEET

Cash and short-term investments, $m8823NaN
Total assets, $m61106NaN
Adjusted assets (=assets-cash), $m52283NaN
Average production assets, $m1057NaN
Working capital, $m4272NaN
Total debt, $m10192NaN
Total liabilities, $m53472NaN
Total equity, $m7635NaN
Debt-to-equity ratio1.335NaN
Adjusted equity ratio0.088NaN

CASH FLOW

Net income, $m1196NaN
Depreciation, amort., depletion, $m178NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m2652NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-48NaN
Free cash flow, $m2700NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m4272
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount