|
Brinker International, Inc. (EAT) DCF Valuation
US | Consumer Cyclical | Restaurants | NYSE
|
- ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
- ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
- ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
- ✓ Aucune Expertise N'Est Requise; Facile À Suivre
Brinker International, Inc. (EAT) Bundle
Designed for accuracy, our (EAT) DCF Calculator enables you to evaluate Brinker International, Inc. valuation using up-to-date financial data and complete flexibility to modify all key parameters for improved forecasts.
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 | 3,078.5 | 3,337.8 | 3,804.1 | 4,133.2 | 4,415.1 | 4,833.0 | 5,290.5 | 5,791.4 | 6,339.6 | 6,939.7 |
| Revenue Growth, % | 0 | 8.42 | 13.97 | 8.65 | 6.82 | 9.47 | 9.47 | 9.47 | 9.47 | 9.47 |
| EBITDA | 226.8 | 351.6 | 325.7 | 314.2 | 400.7 | 417.0 | 456.5 | 499.7 | 547.0 | 598.8 |
| EBITDA, % | 7.37 | 10.53 | 8.56 | 7.6 | 9.08 | 8.63 | 8.63 | 8.63 | 8.63 | 8.63 |
| Depreciation | 162.3 | 150.2 | 164.4 | 168.5 | 170.8 | 213.0 | 233.2 | 255.3 | 279.4 | 305.9 |
| Depreciation, % | 5.27 | 4.5 | 4.32 | 4.08 | 3.87 | 4.41 | 4.41 | 4.41 | 4.41 | 4.41 |
| EBIT | 64.5 | 201.4 | 161.3 | 145.7 | 229.9 | 204.0 | 223.3 | 244.4 | 267.5 | 292.9 |
| EBIT, % | 2.1 | 6.03 | 4.24 | 3.53 | 5.21 | 4.22 | 4.22 | 4.22 | 4.22 | 4.22 |
| Total Cash | 43.9 | 23.9 | 13.5 | -1,125.8 | 64.6 | -225.0 | -246.3 | -269.6 | -295.1 | -323.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 87.7 | 88.2 | 70.9 | 60.9 | 60.6 | 98.6 | 107.9 | 118.2 | 129.3 | 141.6 |
| Account Receivables, % | 2.85 | 2.64 | 1.86 | 1.47 | 1.37 | 2.04 | 2.04 | 2.04 | 2.04 | 2.04 |
| Inventories | 78.9 | 81.5 | 91.1 | 34.5 | 88.3 | 98.9 | 108.3 | 118.5 | 129.8 | 142.0 |
| Inventories, % | 2.56 | 2.44 | 2.39 | 0.8347 | 2 | 2.05 | 2.05 | 2.05 | 2.05 | 2.05 |
| Accounts Payable | 104.9 | 127.7 | 134.3 | 125.7 | 160.6 | 168.6 | 184.6 | 202.0 | 221.2 | 242.1 |
| Accounts Payable, % | 3.41 | 3.83 | 3.53 | 3.04 | 3.64 | 3.49 | 3.49 | 3.49 | 3.49 | 3.49 |
| Capital Expenditure | -104.5 | -94.0 | -150.3 | -184.9 | -198.9 | -185.0 | -202.5 | -221.7 | -242.7 | -265.7 |
| Capital Expenditure, % | -3.39 | -2.82 | -3.95 | -4.47 | -4.5 | -3.83 | -3.83 | -3.83 | -3.83 | -3.83 |
| Tax Rate, % | 5.82 | 5.82 | 5.82 | 5.82 | 5.82 | 5.82 | 5.82 | 5.82 | 5.82 | 5.82 |
| EBITAT | 321.2 | 182.5 | 164.7 | 164.6 | 216.5 | 197.8 | 216.5 | 237.0 | 259.4 | 284.0 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 317.3 | 258.4 | 193.1 | 206.2 | 169.8 | 185.2 | 244.4 | 267.6 | 292.9 | 320.6 |
| WACC, % | 13.25 | 13.15 | 13.25 | 13.25 | 13.19 | 13.22 | 13.22 | 13.22 | 13.22 | 13.22 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 889.2 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 330 | |||||||||
| Terminal Value | 3,232 | |||||||||
| Present Terminal Value | 1,738 | |||||||||
| Enterprise Value | 2,627 | |||||||||
| Net Debt | 1,934 | |||||||||
| Equity Value | 693 | |||||||||
| Diluted Shares Outstanding, MM | 46 | |||||||||
| Equity Value Per Share | 15.16 |
What You Will Get
- Real Brinker Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Brinker International, Inc. (EAT).
- Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to fit your analysis.
- Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Brinker’s fair value.
- Versatile Excel Template: Designed for quick edits, scenario testing, and detailed projections specific to Brinker International, Inc. (EAT).
- Time-Saving and Accurate: Avoid the hassle of building models from scratch while ensuring precision and flexibility.
Key Features
- 🔍 Real-Life EAT Financials: Pre-filled historical and projected data for Brinker International, Inc.
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate Brinker’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize Brinker’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Download the Template: Gain immediate access to the Excel-based EAT DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model automatically recalculates Brinker International's intrinsic value.
- Test Scenarios: Experiment with different assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the results to inform your investment or financial decisions.
Why Choose This Calculator?
- User-Friendly Interface: Perfectly crafted for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters to suit your financial analysis needs.
- Real-Time Feedback: Witness immediate updates to Brinker International's valuation as you tweak the inputs.
- Pre-Loaded Data: Comes equipped with Brinker International's actual financial figures for swift evaluations.
- Relied Upon by Experts: A go-to tool for investors and analysts making strategic decisions.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and trustworthy valuation models for evaluating Brinker International, Inc. (EAT) investments.
- Corporate Finance Teams: Examine valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights for clients interested in Brinker International, Inc. (EAT).
- Students and Educators: Utilize real-world data to enhance financial modeling skills and education.
- Food Industry Enthusiasts: Gain insights into how restaurant companies like Brinker International, Inc. (EAT) are valued in the market.
What the Template Contains
- Historical Data: Includes Brinker International’s past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Brinker International’s intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of Brinker International’s financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
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.