|
FAT Brands Inc. (FATBB) DCF -Bewertung
US | Consumer Cyclical | Restaurants | NASDAQ
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
FAT Brands Inc. (FATBB) Bundle
Bewerten Sie die finanziellen Aussichten von Fat Brands Inc. wie ein Experte! Dieser DCF-Taschenrechner (FATBB) bietet vorgefüllte Finanzdaten und vollständige Flexibilität, um das Umsatzwachstum, WACC, Margen und andere wesentliche Annahmen zu ändern, um sich an Ihren Projektionen anzupassen.
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 | 18.1 | 118.9 | 407.2 | 480.5 | 592,652.0 | 1,063,785.8 | 1,909,451.6 | 3,427,386.8 | 6,152,017.6 | 11,042,617.3 |
| Revenue Growth, % | 0 | 556.15 | 242.55 | 17.98 | 123251.73 | 79.5 | 79.5 | 79.5 | 79.5 | 79.5 |
| EBITDA | -8.8 | .8 | 21.5 | 52.3 | -151,072.0 | -122,018.4 | -219,017.9 | -393,128.2 | -705,648.8 | -1,266,610.4 |
| EBITDA, % | -48.72 | 0.69313 | 5.28 | 10.88 | -25.49 | -11.47 | -11.47 | -11.47 | -11.47 | -11.47 |
| Depreciation | 1.2 | 8.6 | 34.0 | 31.1 | 41,528.0 | 75,572.6 | 135,649.6 | 243,485.5 | 437,046.3 | 784,480.1 |
| Depreciation, % | 6.47 | 7.21 | 8.36 | 6.48 | 7.01 | 7.1 | 7.1 | 7.1 | 7.1 | 7.1 |
| EBIT | -10.0 | -7.7 | -12.5 | 21.2 | -192,600.0 | -197,590.9 | -354,667.6 | -636,613.6 | -1,142,695.1 | -2,051,090.5 |
| EBIT, % | -55.19 | -6.51 | -3.08 | 4.41 | -32.5 | -18.57 | -18.57 | -18.57 | -18.57 | -18.57 |
| Total Cash | 3.9 | 56.7 | 28.7 | 37.0 | 23,383.0 | 187,485.1 | 336,528.1 | 604,054.0 | 1,084,251.9 | 1,946,187.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 4.4 | 23.0 | 23.9 | 21.1 | 19,422.0 | 121,917.2 | 218,836.4 | 392,802.2 | 705,063.8 | 1,265,560.4 |
| Account Receivables, % | 24.37 | 19.39 | 5.86 | 4.4 | 3.28 | 11.46 | 11.46 | 11.46 | 11.46 | 11.46 |
| Inventories | 13.7 | 30.2 | 6.9 | 9.3 | 8,420.0 | 225,691.9 | 405,107.6 | 727,151.4 | 1,305,206.7 | 2,342,792.0 |
| Inventories, % | 75.6 | 25.42 | 1.7 | 1.94 | 1.42 | 21.22 | 21.22 | 21.22 | 21.22 | 21.22 |
| Accounts Payable | 8.6 | 27.5 | 18.3 | 21.8 | 38,725.0 | 183,681.4 | 329,700.5 | 591,798.7 | 1,062,254.2 | 1,906,702.4 |
| Accounts Payable, % | 47.6 | 23.16 | 4.5 | 4.54 | 6.53 | 17.27 | 17.27 | 17.27 | 17.27 | 17.27 |
| Capital Expenditure | -.5 | -10.4 | -23.2 | -21.5 | .0 | -45,681.5 | -81,996.4 | -147,180.1 | -264,182.2 | -474,196.1 |
| Capital Expenditure, % | -2.54 | -8.77 | -5.69 | -4.48 | 0 | -4.29 | -4.29 | -4.29 | -4.29 | -4.29 |
| Tax Rate, % | 1.43 | 1.43 | 1.43 | 1.43 | 1.43 | 1.43 | 1.43 | 1.43 | 1.43 | 1.43 |
| EBITAT | -8.0 | -7.0 | -14.7 | 19.8 | -189,847.0 | -182,621.7 | -327,798.4 | -588,384.6 | -1,056,126.0 | -1,895,702.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -16.8 | -25.1 | 9.4 | 33.3 | -137,427.4 | -327,541.3 | -404,460.9 | -725,990.6 | -1,303,123.1 | -2,339,052.2 |
| WACC, % | 3.23 | 3.63 | 4.03 | 3.77 | 3.97 | 3.73 | 3.73 | 3.73 | 3.73 | 3.73 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -4,415,929.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -2,385,833 | |||||||||
| Terminal Value | -138,185,100 | |||||||||
| Present Terminal Value | -115,083,106 | |||||||||
| Enterprise Value | -119,499,036 | |||||||||
| Net Debt | 242,219 | |||||||||
| Equity Value | -119,741,255 | |||||||||
| Diluted Shares Outstanding, MM | 17 | |||||||||
| Equity Value Per Share | -7,022,120.90 |
What You Will Receive
- Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled real FAT Brands Inc. (FATBB) financials.
- Authentic Data: Historical figures and forward-looking projections (highlighted in the yellow cells).
- Flexible Forecasting: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Instant Calculations: Quickly observe how your inputs affect FAT Brands Inc. (FATBB)’s valuation.
- Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Layout: Organized for clarity and ease of navigation, complete with step-by-step guidance.
Key Features
- Customizable Financial Inputs: Adjust essential parameters such as sales growth, operating margin, and investment costs.
- Instant DCF Valuation: Quickly determines intrinsic value, net present value, and various financial metrics.
- High-Precision Estimates: Incorporates FAT Brands Inc.'s (FATBB) actual financial data for accurate valuation results.
- Effortless Scenario Analysis: Evaluate different scenarios and analyze results with ease.
- Efficiency Booster: Streamline the valuation process by avoiding the need for intricate model development.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered FAT Brands Inc. (FATBB) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for FAT Brands Inc. (FATBB)’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for FAT Brands Inc. (FATBB)?
- All-in-One Solution: Features DCF, WACC, and comprehensive financial ratio analyses tailored for FAT Brands.
- Flexible Inputs: Modify the highlighted cells to explore different financial scenarios for FAT Brands.
- In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value specific to FAT Brands Inc.
- Preloaded Financial Data: Incorporates historical and projected data for precise calculations.
- Designed for Professionals: Perfect for financial analysts, investors, and consultants focusing on FAT Brands Inc. (FATBB).
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling FAT Brands Inc. (FATBB) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for FAT Brands Inc. (FATBB).
- Consultants: Deliver professional valuation insights on FAT Brands Inc. (FATBB) to clients quickly and accurately.
- Business Owners: Understand how companies like FAT Brands Inc. (FATBB) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to FAT Brands Inc. (FATBB).
What the Template Contains
- Pre-Filled Data: Includes FAT Brands Inc.'s historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
- Key Financial Ratios: Analyze FAT Brands Inc.'s profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation results.
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.