Jack in the Box Inc. (JACK) DCF Valuation

Jack in the Box Inc. (JACK) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

Jack in the Box Inc. (JACK) 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:

Whether you’re an investor or analyst, this (JACK) DCF Calculator is your essential tool for accurate valuation. Preloaded with Jack in the Box Inc. real data, you can adjust forecasts and observe the effects in real-time.


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 1,021.5 1,143.7 1,468.1 1,692.3 1,222.0 1,307.0 1,397.8 1,495.0 1,598.9 1,710.1
Revenue Growth, % 0 11.96 28.37 15.27 -27.79 6.95 6.95 6.95 6.95 6.95
EBITDA 231.9 328.0 300.2 334.1 77.6 256.0 273.8 292.8 313.1 334.9
EBITDA, % 22.7 28.68 20.45 19.74 6.35 19.58 19.58 19.58 19.58 19.58
Depreciation 53.3 46.5 56.1 62.3 46.2 53.8 57.5 61.5 65.8 70.3
Depreciation, % 5.22 4.07 3.82 3.68 3.78 4.11 4.11 4.11 4.11 4.11
EBIT 178.6 281.5 244.1 271.8 31.4 202.2 216.3 231.3 247.4 264.6
EBIT, % 17.49 24.61 16.63 16.06 2.57 15.47 15.47 15.47 15.47 15.47
Total Cash 199.7 55.3 108.9 157.7 24.7 112.8 120.6 129.0 138.0 147.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 78.4 74.3 103.8 99.7 83.6
Account Receivables, % 7.68 6.5 7.07 5.89 6.84
Inventories 1.8 2.3 5.3 3.9 3.9 3.4 3.6 3.9 4.1 4.4
Inventories, % 0.17699 0.20417 0.35856 0.23022 0.32095 0.25818 0.25818 0.25818 0.25818 0.25818
Accounts Payable 31.1 29.1 66.3 85.0 69.5 54.4 58.2 62.2 66.6 71.2
Accounts Payable, % 3.05 2.55 4.51 5.02 5.69 4.16 4.16 4.16 4.16 4.16
Capital Expenditure -19.5 -41.0 -46.5 -75.0 .0 -34.2 -36.6 -39.1 -41.9 -44.8
Capital Expenditure, % -1.91 -3.59 -3.17 -4.43 0 -2.62 -2.62 -2.62 -2.62 -2.62
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT 131.3 210.5 174.6 187.8 31.4 157.3 168.2 179.9 192.4 205.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 115.9 217.6 188.9 199.3 78.3 157.0 186.5 199.4 213.3 228.1
WACC, % 5.44 5.48 5.37 5.28 6.37 5.59 5.59 5.59 5.59 5.59
PV UFCF
SUM PV UFCF 830.9
Long Term Growth Rate, % 1.00
Free cash flow (T + 1) 230
Terminal Value 5,024
Present Terminal Value 3,828
Enterprise Value 4,659
Net Debt 3,159
Equity Value 1,500
Diluted Shares Outstanding, MM 20
Equity Value Per Share 75.63

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real JACK financials.
  • Real-World Data: Historical data and forward-looking estimates (as indicated in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the effect of your inputs on Jack in the Box's valuation.
  • Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.

Key Features

  • Real Jack in the Box Financials: Access precise pre-loaded historical data and future forecasts.
  • Customizable Forecast Assumptions: Modify yellow-highlighted cells such as WACC, growth rates, and profit margins.
  • Dynamic Calculations: Automatic updates to DCF, Net Present Value (NPV), and cash flow analysis.
  • Visual Dashboard: User-friendly charts and summaries to illustrate your valuation outcomes.
  • For Professionals and Beginners: An intuitive design tailored for investors, CFOs, and consultants.

How It Works

  • Download: Access the comprehensive Excel file featuring Jack in the Box Inc.'s (JACK) financial data.
  • Customize: Tailor your forecasts, including sales growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various projections and compare results instantly.
  • Make Decisions: Utilize the valuation outcomes to inform your investment strategy.

Why Choose This Calculator for Jack in the Box Inc. (JACK)?

  • User-Friendly Design: Suitable for both novices and seasoned analysts.
  • Customizable Inputs: Adjust parameters easily to tailor your financial analysis.
  • Real-Time Feedback: Watch Jack in the Box's valuation update instantly as you change inputs.
  • Preloaded Data: Comes with Jack in the Box's actual financial metrics for swift evaluations.
  • Relied Upon by Experts: Favored by investors and financial analysts for making educated decisions.

Who Should Use This Product?

  • Investors: Evaluate Jack in the Box Inc.’s (JACK) financial health prior to making investment decisions.
  • CFOs and Financial Analysts: Enhance valuation methodologies and assess future growth forecasts.
  • Startup Founders: Gain insights into the valuation methods of established fast-food brands like Jack in the Box Inc. (JACK).
  • Consultants: Create comprehensive valuation reports for your clientele focused on the fast-food industry.
  • Students and Educators: Utilize real data from Jack in the Box Inc. (JACK) to learn and teach valuation practices.

What the Template Contains

  • Pre-Filled Data: Includes Jack in the Box Inc.'s (JACK) historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Jack in the Box Inc.'s (JACK) profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.