Sweetgreen, Inc. (SG) DCF Valuation

Avaliação DCF Sweetgreen, Inc. (SG)

US | Consumer Cyclical | Restaurants | NYSE
Sweetgreen, Inc. (SG) DCF Valuation

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

Compatível com MAC/PC, totalmente desbloqueado

Não É Necessária Experiência; Fácil De Seguir

Sweetgreen, Inc. (SG) Bundle

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

TOTAL:

Avalie as perspectivas financeiras da SweetGreen, Inc. (SG) como um especialista! Essa calculadora DCF (SG) fornece dados financeiros pré-preenchidos e oferece flexibilidade total para modificar o crescimento da receita, o WACC, as margens e outras suposições cruciais para se alinhar com suas projeções.


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 220.6 339.9 470.1 584.0 676.8 901.0 1,199.5 1,596.8 2,125.7 2,829.9
Revenue Growth, % 0 54.06 38.32 24.24 15.89 33.12 33.12 33.12 33.12 33.12
EBITDA -114.0 -117.4 -142.5 -53.4 -24.1 -232.9 -310.0 -412.7 -549.4 -731.3
EBITDA, % -51.66 -34.54 -30.32 -9.14 -3.56 -25.84 -25.84 -25.84 -25.84 -25.84
Depreciation 26.9 35.5 74.9 59.5 67.3 105.8 140.8 187.5 249.6 332.2
Depreciation, % 12.17 10.46 15.94 10.19 9.95 11.74 11.74 11.74 11.74 11.74
EBIT -140.8 -152.9 -217.5 -112.9 -91.4 -338.6 -450.8 -600.1 -798.9 -1,063.6
EBIT, % -63.83 -45 -46.26 -19.33 -13.51 -37.58 -37.58 -37.58 -37.58 -37.58
Total Cash 102.6 472.0 331.6 257.2 214.8 527.7 702.5 935.2 1,245.0 1,657.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 6.6 19.3 3.2 3.6 5.0
Account Receivables, % 3 5.69 0.69006 0.61554 0.74377
Inventories .6 .9 1.4 2.1 2.0 2.7 3.6 4.8 6.3 8.4
Inventories, % 0.28103 0.26569 0.29419 0.35426 0.29358 0.29775 0.29775 0.29775 0.29775 0.29775
Accounts Payable 6.2 11.2 12.2 17.4 18.7 26.1 34.7 46.2 61.5 81.9
Accounts Payable, % 2.82 3.29 2.6 2.98 2.76 2.89 2.89 2.89 2.89 2.89
Capital Expenditure -56.9 -92.8 -102.3 -95.8 -84.5 -186.9 -248.8 -331.2 -441.0 -587.0
Capital Expenditure, % -25.79 -27.3 -21.75 -16.4 -12.48 -20.74 -20.74 -20.74 -20.74 -20.74
Tax Rate, % 1.42 1.42 1.42 1.42 1.42 1.42 1.42 1.42 1.42 1.42
EBITAT -141.0 -153.1 -219.0 -113.3 -90.1 -337.7 -449.5 -598.4 -796.7 -1,060.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -172.0 -218.4 -229.7 -145.5 -107.3 -426.4 -556.2 -740.4 -985.7 -1,312.2
WACC, % 13.64 13.64 13.64 13.64 13.63 13.64 13.64 13.64 13.64 13.64
PV UFCF
SUM PV UFCF -2,594.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -1,338
Terminal Value -11,502
Present Terminal Value -6,070
Enterprise Value -8,664
Net Debt 116
Equity Value -8,780
Diluted Shares Outstanding, MM 114
Equity Value Per Share -76.80

What You Will Get

  • Real Sweetgreen Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Sweetgreen, Inc. (SG).
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates specific to Sweetgreen.
  • Instant Valuation Updates: Automatic recalculations to analyze the impact of changes on Sweetgreen’s fair value.
  • Versatile Excel Template: Tailored for quick edits, scenario testing, and detailed projections for Sweetgreen, Inc. (SG).
  • Time-Saving and Accurate: Skip building models from scratch while maintaining precision and flexibility for Sweetgreen.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Sweetgreen, Inc. (SG).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to Sweetgreen.
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates according to Sweetgreen's performance.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Sweetgreen, Inc. (SG).
  • Interactive Dashboard and Charts: Visual representations that summarize essential valuation metrics for straightforward analysis.

How It Works

  1. Step 1: Download the Sweetgreen, Inc. (SG) Excel file.
  2. Step 2: Review Sweetgreen’s pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust assumptions.
  5. Step 5: Analyze the outputs and utilize the results for investment decisions.

Why Choose This Calculator?

  • Designed for Industry Experts: A specialized tool utilized by analysts, CFOs, and financial consultants.
  • Accurate Financial Data: Sweetgreen’s historical and projected financials are preloaded for precision.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly Interface: Step-by-step guidance ensures a smooth experience throughout the process.

Who Should Use This Product?

  • Investors: Evaluate Sweetgreen’s valuation before making stock transactions.
  • CFOs and Financial Analysts: Optimize valuation methods and assess financial forecasts.
  • Startup Founders: Discover how leading public companies like Sweetgreen are valued.
  • Consultants: Provide comprehensive valuation reports for your clients.
  • Students and Educators: Utilize real-world data to practice and teach valuation strategies.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Sweetgreen historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Sweetgreen, Inc. (SG).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.


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.