|
Gute Zeiten Restaurants Inc. (GTIM) 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
Good Times Restaurants Inc. (GTIM) Bundle
Entdecken Sie die finanzielle Zukunft von Good Times Restaurants Inc. (GTIM) mit unserem benutzerfreundlichen DCF-Taschenrechner! Geben Sie Ihre Prognosen für Wachstum, Margen und Ausgaben ein, um den inneren Wert der guten Zeiten Restaurants Inc. (GTIM) zu berechnen und Ihren Investitionsansatz zu verfeinern.
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 | 109.9 | 124.0 | 138.2 | 138.1 | 142.3 | 152.0 | 162.4 | 173.5 | 185.3 | 198.0 |
| Revenue Growth, % | 0 | 12.83 | 11.49 | -0.05643994 | 3.04 | 6.83 | 6.83 | 6.83 | 6.83 | 6.83 |
| EBITDA | -3.7 | 26.2 | 3.2 | 4.7 | 5.2 | 8.3 | 8.8 | 9.4 | 10.1 | 10.7 |
| EBITDA, % | -3.37 | 21.12 | 2.3 | 3.41 | 3.67 | 5.43 | 5.43 | 5.43 | 5.43 | 5.43 |
| Depreciation | 8.3 | 7.5 | 7.9 | 3.8 | 3.8 | 7.5 | 8.1 | 8.6 | 9.2 | 9.8 |
| Depreciation, % | 7.59 | 6.06 | 5.72 | 2.72 | 2.7 | 4.96 | 4.96 | 4.96 | 4.96 | 4.96 |
| EBIT | -12.0 | 18.7 | -4.7 | 1.0 | 1.4 | .7 | .8 | .8 | .9 | .9 |
| EBIT, % | -10.96 | 15.07 | -3.42 | 0.69721 | 0.96968 | 0.4708 | 0.4708 | 0.4708 | 0.4708 | 0.4708 |
| Total Cash | 11.5 | 8.9 | 8.9 | 4.2 | 3.9 | 9.0 | 9.7 | 10.3 | 11.0 | 11.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .7 | .6 | .7 | .8 | .9 | .9 | .9 | 1.0 | 1.0 | 1.1 |
| Account Receivables, % | 0.60897 | 0.51955 | 0.50217 | 0.55675 | 0.62537 | 0.56256 | 0.56256 | 0.56256 | 0.56256 | 0.56256 |
| Inventories | 1.1 | 1.3 | 1.4 | 1.4 | 1.4 | 1.5 | 1.6 | 1.8 | 1.9 | 2.0 |
| Inventories, % | 0.99492 | 1.05 | 1 | 1.02 | 0.99708 | 1.01 | 1.01 | 1.01 | 1.01 | 1.01 |
| Accounts Payable | 2.6 | 1.5 | .6 | 2.6 | 3.1 | 2.4 | 2.6 | 2.8 | 3.0 | 3.2 |
| Accounts Payable, % | 2.35 | 1.21 | 0.45441 | 1.87 | 2.15 | 1.61 | 1.61 | 1.61 | 1.61 | 1.61 |
| Capital Expenditure | -2.6 | -3.2 | -2.6 | -4.8 | .0 | -3.1 | -3.3 | -3.6 | -3.8 | -4.1 |
| Capital Expenditure, % | -2.36 | -2.58 | -1.91 | -3.45 | 0 | -2.06 | -2.06 | -2.06 | -2.06 | -2.06 |
| Tax Rate, % | -28.53 | -28.53 | -28.53 | -28.53 | -28.53 | -28.53 | -28.53 | -28.53 | -28.53 | -28.53 |
| EBITAT | -6.0 | 17.0 | -4.7 | 12.1 | 1.8 | .6 | .7 | .7 | .8 | .8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | .6 | 20.1 | -.4 | 12.9 | 6.0 | 4.3 | 5.4 | 5.7 | 6.1 | 6.6 |
| WACC, % | 6.21 | 7.24 | 7.44 | 7.45 | 7.45 | 7.16 | 7.16 | 7.16 | 7.16 | 7.16 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 22.7 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 7 | |||||||||
| Terminal Value | 162 | |||||||||
| Present Terminal Value | 115 | |||||||||
| Enterprise Value | 138 | |||||||||
| Net Debt | 40 | |||||||||
| Equity Value | 98 | |||||||||
| Diluted Shares Outstanding, MM | 11 | |||||||||
| Equity Value Per Share | 8.78 |
What You Will Get
- Real GTIM Financial Data: Pre-filled with Good Times Restaurants 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 Good Times Restaurants 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 Good Times Financials: Gain access to precise pre-loaded historical data and future forecasts.
- Customizable Forecast Assumptions: Modify highlighted fields such as WACC, growth rates, and profit margins.
- Dynamic Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
- Visual Dashboard: Intuitive charts and summaries to clearly present your valuation outcomes.
- For Professionals and Beginners: A user-friendly layout designed for investors, CFOs, and consultants alike.
How It Works
- Step 1: Download the prebuilt Excel template featuring Good Times Restaurants Inc. (GTIM) data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly access recalculated results, including Good Times Restaurants Inc. (GTIM)'s intrinsic value.
- Step 5: Use the outputs to make informed investment decisions or create detailed reports.
Why Choose This Calculator for Good Times Restaurants Inc. (GTIM)?
- Comprehensive Tool: Offers DCF, WACC, and financial ratio analyses all in one convenient package.
- Customizable Inputs: Modify yellow-highlighted cells to explore various financial scenarios.
- Detailed Insights: Automatically calculates Good Times Restaurants Inc.'s intrinsic value and Net Present Value.
- Preloaded Data: Historical and projected data provide reliable starting points for analysis.
- Professional Quality: Perfect for financial analysts, investors, and business consultants focused on GTIM.
Who Should Use This Product?
- Finance Students: Explore valuation methodologies and practice with live data from Good Times Restaurants Inc. (GTIM).
- Academics: Utilize industry-specific models in your teaching or research related to the restaurant sector.
- Investors: Validate your investment strategies and evaluate the valuation metrics for Good Times Restaurants Inc. (GTIM).
- Analysts: Enhance your analysis process with a ready-to-use, adaptable DCF model tailored for the restaurant industry.
- Small Business Owners: Understand the valuation approaches used for larger public companies like Good Times Restaurants Inc. (GTIM).
What the GTIM Template Contains
- Pre-Filled Data: Includes Good Times Restaurants Inc.’s historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations for GTIM.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs for Good Times Restaurants Inc.
- Key Financial Ratios: Analyze GTIM’s profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease for Good Times Restaurants Inc.
- Clear Dashboard: Charts and tables summarizing key valuation results for GTIM.
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.