|
Mister Car Wash, Inc. (MCW) DCF Valuation
US | Consumer Cyclical | Personal Products & Services | NYSE
|
- ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
- ✓ Design Profissional: Modelos Confiáveis E Padrão Da Indústria
- ✓ Pré-Construídos Para Uso Rápido E Eficiente
- ✓ Não É Necessária Experiência; Fácil De Seguir
Mister Car Wash, Inc. (MCW) Bundle
Explore Mister Car Wash, Inc. (MCW) financial future with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to calculate Mister Car Wash, Inc. (MCW) intrinsic value and enhance your investment approach.
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 | 629.5 | 574.9 | 758.4 | 876.5 | 927.1 | 1,030.4 | 1,145.2 | 1,272.9 | 1,414.7 | 1,572.4 |
| Revenue Growth, % | 0 | -8.67 | 31.9 | 15.58 | 5.77 | 11.14 | 11.14 | 11.14 | 11.14 | 11.14 |
| EBITDA | 105.9 | 220.7 | 42.8 | 187.7 | 248.1 | 224.7 | 249.8 | 277.6 | 308.5 | 342.9 |
| EBITDA, % | 16.82 | 38.4 | 5.65 | 21.42 | 26.77 | 21.81 | 21.81 | 21.81 | 21.81 | 21.81 |
| Depreciation | 40.0 | 79.6 | 86.6 | 102.7 | 70.0 | 104.8 | 116.5 | 129.5 | 143.9 | 160.0 |
| Depreciation, % | 6.35 | 13.84 | 11.41 | 11.71 | 7.55 | 10.17 | 10.17 | 10.17 | 10.17 | 10.17 |
| EBIT | 65.9 | 141.2 | -43.7 | 85.0 | 178.1 | 119.9 | 133.2 | 148.1 | 164.6 | 182.9 |
| EBIT, % | 10.47 | 24.56 | -5.76 | 9.7 | 19.22 | 11.64 | 11.64 | 11.64 | 11.64 | 11.64 |
| Total Cash | 6.4 | 114.6 | 19.7 | 65.2 | 19.0 | 68.1 | 75.7 | 84.1 | 93.5 | 103.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 12.8 | 5.7 | 23.9 | 19.1 | 21.0 | 21.9 | 24.3 | 27.0 | 30.1 | 33.4 |
| Account Receivables, % | 2.04 | 0.98358 | 3.15 | 2.18 | 2.27 | 2.12 | 2.12 | 2.12 | 2.12 | 2.12 |
| Inventories | 7.8 | 6.4 | 6.3 | 9.2 | 9.0 | 10.7 | 11.9 | 13.2 | 14.7 | 16.3 |
| Inventories, % | 1.23 | 1.12 | 0.83523 | 1.05 | 0.96562 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 |
| Accounts Payable | 15.8 | 24.4 | 27.3 | 25.6 | 33.6 | 34.8 | 38.7 | 43.0 | 47.8 | 53.2 |
| Accounts Payable, % | 2.51 | 4.24 | 3.61 | 2.93 | 3.63 | 3.38 | 3.38 | 3.38 | 3.38 | 3.38 |
| Capital Expenditure | -74.6 | -58.7 | -125.8 | -191.6 | -328.1 | -197.6 | -219.7 | -244.1 | -271.4 | -301.6 |
| Capital Expenditure, % | -11.85 | -10.22 | -16.58 | -21.86 | -35.39 | -19.18 | -19.18 | -19.18 | -19.18 | -19.18 |
| Tax Rate, % | 22.23 | 22.23 | 22.23 | 22.23 | 22.23 | 22.23 | 22.23 | 22.23 | 22.23 | 22.23 |
| EBITAT | -35.3 | 110.5 | -20.4 | 65.8 | 138.5 | 67.2 | 74.7 | 83.0 | 92.3 | 102.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -74.7 | 148.4 | -74.8 | -22.9 | -113.3 | -27.0 | -28.2 | -31.4 | -34.8 | -38.7 |
| WACC, % | 6.94 | 8.42 | 7.82 | 8.4 | 8.41 | 8 | 8 | 8 | 8 | 8 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -126.1 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | -40 | |||||||||
| Terminal Value | -891 | |||||||||
| Present Terminal Value | -607 | |||||||||
| Enterprise Value | -733 | |||||||||
| Net Debt | 1,747 | |||||||||
| Equity Value | -2,479 | |||||||||
| Diluted Shares Outstanding, MM | 328 | |||||||||
| Equity Value Per Share | -7.55 |
What You Will Get
- Real Mister Car Wash Data: Preloaded financials – from revenue to EBIT – derived from actual and projected figures.
- Full Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- Instant Valuation Updates: Automatic recalculations to assess the impact of changes on Mister Car Wash's fair value.
- Versatile Excel Template: Designed for quick edits, scenario testing, and detailed projections.
- Time-Saving and Accurate: Avoid building models from the ground up while ensuring precision and flexibility.
Key Features
- Accurate MCW Financials: Gain access to reliable pre-loaded historical data and future forecasts.
- Adjustable Forecast Assumptions: Modify highlighted cells for WACC, growth rates, and profit margins.
- Real-Time Calculations: Instant updates for DCF, Net Present Value (NPV), and cash flow assessments.
- Interactive Dashboard: User-friendly charts and summaries to illustrate your valuation findings.
- Designed for All Skill Levels: An intuitive layout tailored for investors, CFOs, and consultants alike.
How It Works
- Step 1: Download the Excel file for Mister Car Wash, Inc. (MCW).
- Step 2: Review the pre-filled financial data and forecasts for Mister Car Wash.
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you modify your assumptions.
- Step 5: Evaluate the outputs and leverage the results for your investment strategies.
Why Choose Mister Car Wash, Inc. (MCW)?
- Save Time: No need to develop a car wash plan from scratch – it's ready for implementation.
- Enhance Customer Satisfaction: Consistent service quality ensures a positive experience for every customer.
- Fully Customizable: Adapt our services to meet your specific needs and preferences.
- Easy to Understand: Simple service options and pricing make it straightforward for customers to choose.
- Trusted by Customers: Preferred by car owners who appreciate reliability and convenience.
Who Should Use This Product?
- Car Wash Enthusiasts: Discover the latest trends in car care and maintenance using real-time data.
- Business Students: Analyze business models and strategies employed by leading companies like Mister Car Wash, Inc. (MCW).
- Investors: Evaluate your investment strategies and assess the performance metrics of Mister Car Wash, Inc. (MCW).
- Market Analysts: Enhance your analysis with a comprehensive framework for evaluating service-based businesses.
- Franchise Owners: Learn from the operational successes of Mister Car Wash, Inc. (MCW) to improve your own business practices.
What the Template Contains
- Pre-Filled Data: Includes Mister Car Wash, Inc.'s (MCW) historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations tailored for MCW.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs specific to Mister Car Wash.
- Key Financial Ratios: Analyze MCW’s profitability, efficiency, and leverage metrics.
- Customizable Inputs: Easily edit revenue growth, margins, and tax rates for accurate projections.
- Clear Dashboard: Visual charts and tables summarizing key valuation results for Mister Car Wash, Inc.
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.