|
FAT Brands Inc. (FAT) DCF Valuation
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. (FAT) Bundle
Simplify FAT Brands Inc. (FAT) valuation with this customizable DCF Calculator! Featuring real FAT Brands Inc. (FAT) financials and adjustable forecast inputs, you can test scenarios and uncover FAT Brands Inc. (FAT) fair value in minutes.
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 Get
- Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to generate various scenarios.
- Real-World Data: FAT Brands Inc. (FAT) financial data pre-loaded to accelerate your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional: A refined Excel model that adjusts to your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Customizable Financial Inputs: Adjust essential metrics such as sales growth, profit margins, and investment costs.
- Instant DCF Valuation: Quickly computes intrinsic value, net present value, and additional financial metrics.
- High Precision Results: Leverages FAT Brands Inc.'s (FAT) actual financial data for accurate valuation assessments.
- Effortless Scenario Testing: Easily evaluate various assumptions and analyze their impacts on outcomes.
- Efficiency Booster: Remove the hassle of constructing intricate valuation models from the ground up.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered FAT Brands Inc. (FAT) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for FAT Brands Inc. (FAT)’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for FAT Brands Inc. (FAT)?
- User-Friendly Interface: Tailored for both novices and seasoned analysts.
- Customizable Inputs: Adjust parameters easily to suit your financial evaluations.
- Real-Time Valuation: Observe immediate updates to FAT Brands Inc.'s valuation with input changes.
- Pre-Configured Data: Comes equipped with FAT Brands Inc.'s actual financial metrics for swift analysis.
- Relied Upon by Experts: A favored tool among investors and analysts for making well-informed choices.
Who Should Use FAT Brands Inc. (FAT)?
- Investors: Gain insights and make informed decisions with a leading brand in the restaurant industry.
- Financial Analysts: Utilize comprehensive data for in-depth analysis of market trends and performance.
- Consultants: Leverage brand information to enhance client strategies in the food and beverage sector.
- Food Industry Enthusiasts: Explore the dynamics of brand growth and consumer preferences through a successful case study.
- Educators and Students: Incorporate real-world examples of brand management and financial analysis in academic settings.
What the Template Contains
- Preloaded FAT Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
- Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
- Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
- Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.
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.