Wingstop Inc. (WING) DCF Valuation

Wingstop Inc. (WING) 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

Wingstop Inc. (WING) 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:

Explore Wingstop Inc.'s (WING) financial prospects with our user-friendly DCF Calculator! Enter your assumptions regarding growth, margins, and expenses to calculate the intrinsic value of Wingstop Inc. (WING) and refine your investment strategy.


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 199.7 248.8 282.5 357.5 460.1 567.5 699.9 863.3 1,064.9 1,313.5
Revenue Growth, % 0 24.61 13.54 26.56 28.68 23.35 23.35 23.35 23.35 23.35
EBITDA 48.4 51.2 81.8 101.4 125.8 147.0 181.3 223.6 275.8 340.2
EBITDA, % 24.23 20.6 28.97 28.37 27.34 25.9 25.9 25.9 25.9 25.9
Depreciation 5.5 7.5 7.9 10.9 13.2 16.5 20.3 25.0 30.9 38.1
Depreciation, % 2.75 3.02 2.81 3.05 2.88 2.9 2.9 2.9 2.9 2.9
EBIT 42.9 43.7 73.9 90.5 112.5 130.5 161.0 198.6 244.9 302.1
EBIT, % 21.49 17.57 26.16 25.33 24.46 23 23 23 23 23
Total Cash 12.8 40.9 48.6 184.5 90.2 126.3 155.8 192.1 237.0 292.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 5.8 4.0 5.1 9.5 12.4
Account Receivables, % 2.93 1.62 1.8 2.65 2.7
Inventories .3 .4 .5 .4 .5 .8 1.0 1.2 1.5 1.9
Inventories, % 0.15776 0.15916 0.17133 0.1088 0.11629 0.14267 0.14267 0.14267 0.14267 0.14267
Accounts Payable 3.3 3.7 5.4 5.2 4.7 8.6 10.6 13.0 16.1 19.8
Accounts Payable, % 1.68 1.47 1.92 1.46 1.03 1.51 1.51 1.51 1.51 1.51
Capital Expenditure -22.5 -6.1 -28.0 -23.9 -40.8 -44.5 -54.9 -67.7 -83.5 -102.9
Capital Expenditure, % -11.26 -2.43 -9.92 -6.7 -8.88 -7.84 -7.84 -7.84 -7.84 -7.84
Tax Rate, % 25.59 25.59 25.59 25.59 25.59 25.59 25.59 25.59 25.59 25.59
EBITAT 34.1 37.8 53.5 69.2 83.7 101.6 125.3 154.6 190.6 235.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 14.3 41.3 34.1 51.6 52.6 76.3 89.5 110.4 136.1 167.9
WACC, % 11.93 11.96 11.91 11.92 11.92 11.93 11.93 11.93 11.93 11.93
PV UFCF
SUM PV UFCF 400.6
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 175
Terminal Value 2,202
Present Terminal Value 1,254
Enterprise Value 1,654
Net Debt 624
Equity Value 1,030
Diluted Shares Outstanding, MM 30
Equity Value Per Share 34.49

What You Will Get

  • Real WING Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed automatically.
  • Scenario Analysis: Explore various scenarios to assess Wingstop’s future performance.
  • User-Friendly Design: Designed for professionals while remaining approachable for newcomers.

Key Features

  • Authentic Wingstop Financials: Gain access to reliable pre-loaded historical data and future projections for Wingstop Inc.
  • Customizable Forecast Assumptions: Modify highlighted cells such as WACC, growth rates, and profit margins to fit your analysis.
  • Dynamic Calculations: Enjoy automatic updates to DCF, Net Present Value (NPV), and cash flow assessments.
  • Visual Dashboard: Utilize user-friendly charts and summaries to effectively visualize your valuation outcomes.
  • For Professionals and Beginners: Designed with a straightforward structure for investors, CFOs, and consultants alike.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based WING DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other factors.
  3. Instant Calculations: The model automatically recalculates Wingstop’s intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential valuation impacts.
  5. Analyze and Decide: Utilize the outcomes to inform your investment or financial decisions.

Why Choose This Calculator for Wingstop Inc. (WING)?

  • Comprehensive Tool: Integrates DCF, WACC, and financial ratio analyses tailored for Wingstop.
  • Customizable Inputs: Modify yellow-highlighted cells to explore different financial scenarios.
  • Detailed Insights: Automatically computes Wingstop’s intrinsic value and Net Present Value.
  • Preloaded Data: Historical and projected data provide reliable starting points for analysis.
  • Professional Quality: Perfect for financial analysts, investors, and business consultants focused on the restaurant industry.

Who Should Use Wingstop Inc. (WING)?

  • Franchisees: Leverage a proven business model to successfully operate a Wingstop location.
  • Investors: Analyze growth potential with detailed financial insights specific to Wingstop Inc. (WING).
  • Food Industry Analysts: Assess market trends and performance metrics within the fast-casual dining sector.
  • Marketing Professionals: Explore innovative strategies to enhance brand visibility and customer engagement.
  • Students and Educators: Utilize Wingstop Inc. (WING) as a case study for business and marketing courses.

What the Template Contains

  • Preloaded WING 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.