Rave Restaurant Group, Inc. (RAVE) DCF Valuation

Rave Restaurant Group, Inc. (RAVE) DCF Valuation
  • ✓ 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

Rave Restaurant Group, Inc. (RAVE) Bundle

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

TOTAL:

Discover the true potential of Rave Restaurant Group, Inc. (RAVE) with our advanced DCF Calculator! Adjust key assumptions, explore various scenarios, and evaluate how different factors influence the valuation of Rave Restaurant Group, Inc. (RAVE) – all within one convenient Excel template.


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 10.0 8.6 10.7 11.9 12.2 12.9 13.6 14.5 15.3 16.2
Revenue Growth, % 0 -13.97 24.43 11.2 2.2 5.96 5.96 5.96 5.96 5.96
EBITDA .6 2.3 3.0 2.8 3.7 3.0 3.2 3.3 3.5 3.8
EBITDA, % 5.98 26.99 28.38 23.61 30.63 23.12 23.12 23.12 23.12 23.12
Depreciation .7 .7 .6 .7 .6 .8 .9 .9 1.0 1.0
Depreciation, % 6.58 8.57 5.69 5.48 5.18 6.3 6.3 6.3 6.3 6.3
EBIT -.1 1.6 2.4 2.2 3.1 2.2 2.3 2.4 2.6 2.7
EBIT, % -0.60072 18.42 22.69 18.13 25.45 16.82 16.82 16.82 16.82 16.82
Total Cash 3.0 8.3 7.7 5.3 7.8 7.9 8.4 8.9 9.4 10.0
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1.5 1.8 2.2 1.3 1.5
Account Receivables, % 15.13 21.09 20.14 10.51 12.17
Inventories .3 .0 .0 .1 .0 .1 .1 .1 .1 .1
Inventories, % 2.78 0.40731 0.000009352787 0.43738 0 0.72561 0.72561 0.72561 0.72561 0.72561
Accounts Payable .4 .6 .7 .5 .4 .7 .7 .7 .8 .8
Accounts Payable, % 4.47 7.49 6.26 4.22 2.95 5.08 5.08 5.08 5.08 5.08
Capital Expenditure -.1 -.3 -.2 -.2 -.1 -.2 -.2 -.2 -.2 -.3
Capital Expenditure, % -0.56067 -3.33 -1.52 -1.97 -0.69136 -1.61 -1.61 -1.61 -1.61 -1.61
Tax Rate, % 20.02 20.02 20.02 20.02 20.02 20.02 20.02 20.02 20.02 20.02
EBITAT -1.6 1.6 8.2 1.6 2.5 2.0 2.1 2.2 2.3 2.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -2.4 2.2 8.4 2.7 2.7 2.2 2.6 2.8 3.0 3.1
WACC, % 6.81 6.81 6.81 6.79 6.79 6.8 6.8 6.8 6.8 6.8
PV UFCF
SUM PV UFCF 11.2
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 3
Terminal Value 50
Present Terminal Value 36
Enterprise Value 47
Net Debt -2
Equity Value 49
Diluted Shares Outstanding, MM 15
Equity Value Per Share 3.36

What You Will Get

  • Editable Forecast Inputs: Easily modify key assumptions (growth %, margins, WACC) to generate various scenarios.
  • Real-World Data: Rave Restaurant Group, Inc.’s (RAVE) financial data pre-loaded to facilitate your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A sleek Excel model that adjusts to meet your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Real-Life RAVE Data: Pre-filled with Rave Restaurant Group's historical performance and future growth projections.
  • Fully Customizable Inputs: Tailor revenue growth, profit margins, discount rates, tax implications, and capital investments.
  • Dynamic Valuation Model: Instant updates to Net Present Value (NPV) and intrinsic value based on your modifications.
  • Scenario Testing: Develop various forecast scenarios to evaluate different valuation results.
  • User-Friendly Design: Intuitive, organized, and crafted for both professionals and newcomers.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Rave Restaurant Group, Inc.'s (RAVE) data.
  • Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly observe the updated results, including Rave Restaurant Group, Inc.'s (RAVE) intrinsic value.
  • Step 5: Make well-informed investment choices or create reports based on the outputs.

Why Choose This Calculator for Rave Restaurant Group, Inc. (RAVE)?

  • Accurate Data: Access to real financials of Rave Restaurant Group ensures trustworthy valuation outcomes.
  • Customizable: Tailor essential variables such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Pre-configured calculations save you the hassle of building from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants focused on the restaurant industry.
  • User-Friendly: An intuitive design and clear, step-by-step guidance make it accessible for everyone.

Who Should Use Rave Restaurant Group, Inc. (RAVE)?

  • Food Industry Students: Understand market dynamics and apply them using data from RAVE.
  • Researchers: Utilize RAVE's business models in academic studies or analyses.
  • Investors: Evaluate your investment strategies and review performance metrics for RAVE.
  • Market Analysts: Enhance your analysis with a tailored, efficient financial model for RAVE.
  • Entrepreneurs: Learn from RAVE's operational strategies to improve your own restaurant ventures.

What the Template Contains

  • Preloaded RAVE 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.

No products were found matching.