|
BT Brands ، Inc. (BTBD) DCF تقييم |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
BT Brands, Inc. (BTBD) Bundle
اكتشف الإمكانات الحقيقية لـ BT Brands ، Inc. (BTBD) مع حاسبة DCF المميزة! اضبط الافتراضات الرئيسية ، واستكشف السيناريوهات المختلفة ، وفحص كيفية تأثير التعديلات على تقييم BT Brands - كل ذلك ضمن قالب Excel واحد مناسب.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.2 | 8.5 | 12.6 | 14.1 | 14.8 | 17.4 | 20.4 | 24.0 | 28.2 | 33.1 |
| Revenue Growth, % | 0 | 3.58 | 49.09 | 11.71 | 5.31 | 17.42 | 17.42 | 17.42 | 17.42 | 17.42 |
| EBITDA | 1.3 | 1.2 | -.2 | -.3 | -1.3 | .6 | .7 | .9 | 1.0 | 1.2 |
| EBITDA, % | 15.8 | 14.37 | -1.42 | -2.39 | -8.52 | 3.57 | 3.57 | 3.57 | 3.57 | 3.57 |
| Depreciation | .2 | .2 | .4 | .6 | .7 | .6 | .7 | .9 | 1.0 | 1.2 |
| Depreciation, % | 2.32 | 2.77 | 3.56 | 4.25 | 5.01 | 3.58 | 3.58 | 3.58 | 3.58 | 3.58 |
| EBIT | 1.1 | 1.0 | -.6 | -.9 | -2.0 | .0 | .0 | .0 | .0 | .0 |
| EBIT, % | 13.48 | 11.6 | -4.98 | -6.64 | -13.53 | -0.01341867 | -0.01341867 | -0.01341867 | -0.01341867 | -0.01341867 |
| Total Cash | 1.3 | 12.4 | 8.1 | 6.7 | 4.3 | 9.0 | 10.5 | 12.3 | 14.5 | 17.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .1 | .1 | .0 | .1 | .1 | .1 | .1 | .1 | .2 |
| Account Receivables, % | 0.23322 | 0.85485 | 0.61064 | 0.20415 | 0.46857 | 0.47429 | 0.47429 | 0.47429 | 0.47429 | 0.47429 |
| Inventories | .1 | .1 | .2 | .2 | .3 | .2 | .3 | .3 | .3 | .4 |
| Inventories, % | 0.74237 | 0.94074 | 1.26 | 1.43 | 1.84 | 1.24 | 1.24 | 1.24 | 1.24 | 1.24 |
| Accounts Payable | .3 | .3 | .4 | .6 | .6 | .6 | .8 | .9 | 1.0 | 1.2 |
| Accounts Payable, % | 3.31 | 3.45 | 3.56 | 3.94 | 4.13 | 3.68 | 3.68 | 3.68 | 3.68 | 3.68 |
| Capital Expenditure | -.2 | -.2 | -.5 | -.5 | -.5 | -.5 | -.6 | -.7 | -.8 | -1.0 |
| Capital Expenditure, % | -1.89 | -2.46 | -3.8 | -3.47 | -3.33 | -2.99 | -2.99 | -2.99 | -2.99 | -2.99 |
| Tax Rate, % | 8.18 | 8.18 | 8.18 | 8.18 | 8.18 | 8.18 | 8.18 | 8.18 | 8.18 | 8.18 |
| EBITAT | .9 | .7 | -.5 | -.8 | -1.8 | .0 | .0 | .0 | .0 | .0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 1.2 | .7 | -.4 | -.6 | -1.6 | .2 | .2 | .2 | .2 | .3 |
| WACC, % | 6.8 | 6.68 | 6.68 | 6.8 | 6.86 | 6.76 | 6.76 | 6.76 | 6.76 | 6.76 |
| PV UFCF | ||||||||||
| SUM PV UFCF | .9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 0 | |||||||||
| Terminal Value | 6 | |||||||||
| Present Terminal Value | 4 | |||||||||
| Enterprise Value | 5 | |||||||||
| Net Debt | 0 | |||||||||
| Equity Value | 5 | |||||||||
| Diluted Shares Outstanding, MM | 6 | |||||||||
| Equity Value Per Share | 0.86 |
What You Will Get
- Real BTBD Financial Data: Pre-filled with BT Brands, Inc.'s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See BT Brands, Inc.'s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Real-Life BTBD Data: Pre-filled with BT Brands, Inc.’s historical financials and future projections.
- Fully Customizable Inputs: Modify revenue growth, profit margins, WACC, tax rates, and capital expenditures as needed.
- Dynamic Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your adjustments.
- Scenario Testing: Develop various forecast scenarios to evaluate different valuation results.
- User-Friendly Design: Intuitive, organized, and suitable for both professionals and novices.
How It Works
- Download: Obtain the comprehensive Excel file containing BT Brands, Inc. (BTBD) financial data.
- Customize: Tailor your forecasts, including revenue growth, EBITDA %, and WACC.
- Update Automatically: Watch as intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various projections and instantly compare results.
- Make Decisions: Leverage the valuation insights to inform your investment strategy.
Why Choose BT Brands, Inc. (BTBD)?
- Save Time: Skip the hassle of extensive research – our insights are readily available.
- Enhance Accuracy: Dependable market data and analytics minimize valuation errors.
- Fully Customizable: Adjust our resources to align with your business strategies and forecasts.
- Easy to Understand: Intuitive visuals and reports simplify data interpretation.
- Trusted by Professionals: Crafted for industry leaders who prioritize accuracy and efficiency.
Who Should Use This Product?
- Investors: Evaluate BT Brands, Inc. (BTBD) for informed stock trading decisions.
- CFOs and Financial Analysts: Enhance valuation methodologies and validate financial forecasts.
- Startup Founders: Discover valuation strategies used by established companies like BT Brands, Inc. (BTBD).
- Consultants: Provide comprehensive valuation reports tailored for clients in the industry.
- Students and Educators: Utilize current data to teach and practice valuation skills effectively.
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for BT Brands, Inc. (BTBD).
- Real-World Data: BT Brands’ historical and projected financials preloaded for in-depth analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into performance.
- Key Ratios: Integrated analysis focusing on profitability, efficiency, and leverage specific to BT Brands.
- Dashboard with Visual Outputs: Engaging charts and tables for clear, actionable results related to BT Brands, Inc. (BTBD).
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.