J&J Snack Foods Corp. (JJSF) DCF Valuation

J&J Snack Foods Corp. (JJSF) 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

J&J Snack Foods Corp. (JJSF) 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:

Looking to assess the intrinsic value of J&J Snack Foods Corp.? Our JJSF DCF Calculator merges real-world data with extensive customization features, allowing you to adjust forecasts and enhance your investment choices.


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 1,022.0 1,144.6 1,380.7 1,558.8 1,574.8 1,758.0 1,962.5 2,190.9 2,445.8 2,730.4
Revenue Growth, % 0 11.99 20.63 12.9 1.02 11.64 11.64 11.64 11.64 11.64
EBITDA 74.6 121.9 119.0 174.3 191.4 175.5 195.9 218.7 244.1 272.5
EBITDA, % 7.3 10.65 8.62 11.18 12.15 9.98 9.98 9.98 9.98 9.98
Depreciation 53.0 49.4 53.1 63.1 70.6 76.9 85.9 95.9 107.1 119.5
Depreciation, % 5.19 4.32 3.85 4.05 4.48 4.38 4.38 4.38 4.38 4.38
EBIT 21.6 72.5 65.9 111.2 120.8 98.5 110.0 122.8 137.1 153.0
EBIT, % 2.11 6.33 4.77 7.13 7.67 5.6 5.6 5.6 5.6 5.6
Total Cash 247.0 291.2 39.2 49.6 73.4 212.0 236.6 264.1 294.9 329.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 126.6 162.9 208.2 198.1 189.2
Account Receivables, % 12.39 14.24 15.08 12.71 12.02
Inventories 108.9 123.2 180.5 171.5 173.1 198.6 221.7 247.5 276.3 308.5
Inventories, % 10.66 10.76 13.07 11 10.99 11.3 11.3 11.3 11.3 11.3
Accounts Payable 73.1 96.8 108.1 90.8 89.3 122.8 137.1 153.1 170.9 190.8
Accounts Payable, % 7.16 8.46 7.83 5.82 5.67 6.99 6.99 6.99 6.99 6.99
Capital Expenditure -57.8 -53.6 -87.3 -104.7 -73.6 -98.6 -110.1 -122.9 -137.2 -153.2
Capital Expenditure, % -5.66 -4.68 -6.32 -6.72 -4.67 -5.61 -5.61 -5.61 -5.61 -5.61
Tax Rate, % 27.24 27.24 27.24 27.24 27.24 27.24 27.24 27.24 27.24 27.24
EBITAT 18.4 54.5 50.4 81.6 87.9 75.5 84.2 94.1 105.0 117.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -148.8 23.3 -74.9 41.6 90.7 17.6 24.1 26.9 30.0 33.5
WACC, % 7.25 7.23 7.24 7.23 7.23 7.24 7.24 7.24 7.24 7.24
PV UFCF
SUM PV UFCF 105.3
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 35
Terminal Value 927
Present Terminal Value 654
Enterprise Value 759
Net Debt 87
Equity Value 672
Diluted Shares Outstanding, MM 19
Equity Value Per Share 34.56

What You Will Get

  • Editable Forecast Inputs: Easily modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: J&J Snack Foods Corp. (JJSF) financial data pre-filled to kickstart your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value for you.
  • Customizable and Professional: A refined Excel model that adjusts to your valuation requirements.
  • Built for Analysts and Investors: Perfect for testing projections, validating strategies, and enhancing efficiency.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for J&J Snack Foods Corp. (JJSF).
  • WACC Calculator: Ready-to-use Weighted Average Cost of Capital sheet with adjustable inputs specific to J&J Snack Foods Corp. (JJSF).
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates according to J&J Snack Foods Corp. (JJSF) projections.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to J&J Snack Foods Corp. (JJSF).
  • Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis of J&J Snack Foods Corp. (JJSF).

How It Works

  • 1. Access the Template: Download and open the Excel file containing J&J Snack Foods Corp. (JJSF) preloaded data.
  • 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures as needed.
  • 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV in real-time.
  • 4. Explore Scenarios: Evaluate multiple forecasts to assess various valuation outcomes.
  • 5. Present with Assurance: Deliver professional valuation insights to bolster your decision-making process.

Why Choose This Calculator for J&J Snack Foods Corp. (JJSF)?

  • Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and industry consultants.
  • Accurate Financial Data: J&J Snack Foods Corp.'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 critical financial metrics.
  • User-Friendly Interface: Step-by-step guidance simplifies the entire calculation process.

Who Should Use This Product?

  • Investors: Accurately estimate J&J Snack Foods Corp.'s (JJSF) fair value before making investment decisions.
  • CFOs: Leverage a professional-grade DCF model for financial reporting and analysis specific to J&J Snack Foods Corp. (JJSF).
  • Consultants: Quickly adapt the template for valuation reports tailored to J&J Snack Foods Corp. (JJSF) clients.
  • Entrepreneurs: Gain insights into financial modeling practices used by leading snack food companies like J&J Snack Foods Corp. (JJSF).
  • Educators: Use it as a teaching tool to demonstrate valuation methodologies relevant to J&J Snack Foods Corp. (JJSF).

What the Template Contains

  • Preloaded JJSF 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.

Es wurden keine passenden Produkte gefunden.