First Watch Restaurant Group, Inc. (FWRG) DCF Valuation

First Watch Restaurant Group, Inc. (FWRG) Valoración de DCF

US | Consumer Cyclical | Restaurants | NASDAQ
First Watch Restaurant Group, Inc. (FWRG) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

First Watch Restaurant Group, Inc. (FWRG) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Valoración de Streamline First Watch Restaurant Group, Inc. (FWRG) ¡con nuestra calculadora DCF flexible! Utilizando las finanzas de primer reloj reales y las entradas de pronóstico modificables, puede explorar varios escenarios y determinar el valor razonable del primer reloj en solo minutos.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 436.4 342.4 601.2 730.2 891.6 1,109.1 1,379.7 1,716.4 2,135.2 2,656.3
Revenue Growth, % 0 -21.54 75.59 21.45 22.1 24.4 24.4 24.4 24.4 24.4
EBITDA 1.0 -4.3 59.7 54.7 85.4 57.6 71.7 89.2 110.9 138.0
EBITDA, % 0.22641 -1.25 9.93 7.5 9.57 5.2 5.2 5.2 5.2 5.2
Depreciation 38.8 42.5 45.4 50.4 41.2 89.5 111.4 138.6 172.4 214.4
Depreciation, % 8.89 12.4 7.56 6.9 4.62 8.07 8.07 8.07 8.07 8.07
EBIT -37.8 -46.7 14.3 4.4 44.1 -31.9 -39.7 -49.4 -61.5 -76.4
EBIT, % -8.66 -13.65 2.38 0.59973 4.95 -2.88 -2.88 -2.88 -2.88 -2.88
Total Cash 11.1 38.8 51.9 49.7 49.6 77.4 96.3 119.8 149.0 185.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 5.7 3.9 4.5 6.2 5.5
Account Receivables, % 1.32 1.14 0.74019 0.8442 0.62049
Inventories 2.7 2.9 4.0 5.0 5.4 7.6 9.5 11.8 14.7 18.2
Inventories, % 0.62126 0.85137 0.66917 0.68861 0.60355 0.68679 0.68679 0.68679 0.68679 0.68679
Accounts Payable 5.1 4.2 11.1 7.6 6.3 13.3 16.5 20.6 25.6 31.8
Accounts Payable, % 1.17 1.23 1.84 1.04 0.70933 1.2 1.2 1.2 1.2 1.2
Capital Expenditure -59.2 -27.0 -35.7 -63.3 -84.5 -101.0 -125.6 -156.3 -194.4 -241.9
Capital Expenditure, % -13.56 -7.88 -5.94 -8.67 -9.48 -9.11 -9.11 -9.11 -9.11 -9.11
Tax Rate, % 29.63 29.63 29.63 29.63 29.63 29.63 29.63 29.63 29.63 29.63
EBITAT -29.7 -33.4 -81.3 2.4 31.1 -17.6 -21.9 -27.2 -33.8 -42.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -53.4 -17.2 -66.4 -16.8 -13.2 -29.1 -37.2 -46.3 -57.6 -71.7
WACC, % 6.71 6.62 5.7 6.4 6.6 6.41 6.41 6.41 6.41 6.41
PV UFCF
SUM PV UFCF -196.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -73
Terminal Value -1,660
Present Terminal Value -1,217
Enterprise Value -1,413
Net Debt 557
Equity Value -1,970
Diluted Shares Outstanding, MM 61
Equity Value Per Share -32.20

What You Will Get

  • Real First Watch Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for First Watch Restaurant Group, Inc. (FWRG).
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to fit your analysis.
  • Instant Valuation Updates: Automatic recalculations to assess the impact of changes on First Watch's fair value.
  • Versatile Excel Template: Designed for quick edits, scenario testing, and comprehensive projections specific to First Watch Restaurant Group, Inc. (FWRG).
  • Time-Saving and Accurate: Avoid the hassle of building models from scratch while ensuring accuracy and flexibility.

Key Features

  • Real-Life FWRG Data: Pre-filled with First Watch Restaurant Group's historical financials and future projections.
  • Fully Customizable Inputs: Modify revenue growth, profit margins, WACC, tax rates, and capital expenditures.
  • Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your adjustments.
  • Scenario Testing: Generate multiple forecasting scenarios to evaluate various valuation outcomes.
  • User-Friendly Design: Intuitive, organized, and tailored for both professionals and newcomers.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered First Watch Restaurant Group, Inc. (FWRG) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for First Watch Restaurant Group, Inc. (FWRG) intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for First Watch Restaurant Group, Inc. (FWRG)?

  • Designed for Industry Experts: A sophisticated tool tailored for restaurant analysts, financial officers, and industry consultants.
  • Comprehensive Data: First Watch’s historical and projected financials preloaded for enhanced accuracy.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Insightful Outputs: Automatically calculates intrinsic value, net present value (NPV), and essential metrics.
  • User-Friendly Interface: Step-by-step guidance ensures a smooth experience throughout the process.

Who Should Use This Product?

  • Restaurant Management Students: Understand operational strategies and analyze performance metrics using real data.
  • Academics: Integrate industry-specific models into your curriculum or research projects.
  • Investors: Evaluate your investment hypotheses and assess financial outcomes for First Watch Restaurant Group, Inc. (FWRG).
  • Market Analysts: Enhance your analysis with a customizable financial model tailored for the restaurant industry.
  • Entrepreneurs: Discover how established companies like First Watch are evaluated and the factors influencing their success.

What the Template Contains

  • Pre-Filled DCF Model: First Watch Restaurant Group’s (FWRG) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital tailored to (FWRG).
  • Financial Ratios: Assess First Watch's (FWRG) profitability, leverage, and efficiency metrics.
  • Editable Inputs: Modify assumptions such as growth, margins, and CAPEX to align with your scenarios.
  • Financial Statements: Annual and quarterly reports for comprehensive analysis of (FWRG).
  • Interactive Dashboard: Effortlessly visualize key valuation metrics and results for (FWRG).


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.

No products were found matching.