First Watch Restaurant Group, Inc. (FWRG) DCF Valuation

First Watch Restaurant Group, Inc. (FWRG) DCF Valuation
  • ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
  • ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
  • ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
  • ✓ Aucune Expertise N'Est Requise; Facile À Suivre

First Watch Restaurant Group, Inc. (FWRG) 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:

Streamline First Watch Restaurant Group, Inc. (FWRG) valuation with our flexible DCF Calculator! Utilizing actual First Watch financials and modifiable forecast inputs, you can explore various scenarios and determine First Watch's fair value in just minutes.


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 436.4 342.4 601.2 730.2 891.6 1,109.1 1,379.7 1,716.4 2,135.2 2,656.3
Revenue Growth, % 0 -21.54 75.59 21.45 22.1 24.4 24.4 24.4 24.4 24.4
EBITDA 1.0 -4.3 59.7 54.7 85.4 57.6 71.7 89.2 110.9 138.0
EBITDA, % 0.22641 -1.25 9.93 7.5 9.57 5.2 5.2 5.2 5.2 5.2
Depreciation 38.8 42.5 45.4 50.4 41.2 89.5 111.4 138.6 172.4 214.4
Depreciation, % 8.89 12.4 7.56 6.9 4.62 8.07 8.07 8.07 8.07 8.07
EBIT -37.8 -46.7 14.3 4.4 44.1 -31.9 -39.7 -49.4 -61.5 -76.4
EBIT, % -8.66 -13.65 2.38 0.59973 4.95 -2.88 -2.88 -2.88 -2.88 -2.88
Total Cash 11.1 38.8 51.9 49.7 49.6 77.4 96.3 119.8 149.0 185.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 5.7 3.9 4.5 6.2 5.5
Account Receivables, % 1.32 1.14 0.74019 0.8442 0.62049
Inventories 2.7 2.9 4.0 5.0 5.4 7.6 9.5 11.8 14.7 18.2
Inventories, % 0.62126 0.85137 0.66917 0.68861 0.60355 0.68679 0.68679 0.68679 0.68679 0.68679
Accounts Payable 5.1 4.2 11.1 7.6 6.3 13.3 16.5 20.6 25.6 31.8
Accounts Payable, % 1.17 1.23 1.84 1.04 0.70933 1.2 1.2 1.2 1.2 1.2
Capital Expenditure -59.2 -27.0 -35.7 -63.3 -84.5 -101.0 -125.6 -156.3 -194.4 -241.9
Capital Expenditure, % -13.56 -7.88 -5.94 -8.67 -9.48 -9.11 -9.11 -9.11 -9.11 -9.11
Tax Rate, % 29.63 29.63 29.63 29.63 29.63 29.63 29.63 29.63 29.63 29.63
EBITAT -29.7 -33.4 -81.3 2.4 31.1 -17.6 -21.9 -27.2 -33.8 -42.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -53.4 -17.2 -66.4 -16.8 -13.2 -29.1 -37.2 -46.3 -57.6 -71.7
WACC, % 6.74 6.63 5.53 6.37 6.61 6.37 6.37 6.37 6.37 6.37
PV UFCF
SUM PV UFCF -196.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -73
Terminal Value -1,671
Present Terminal Value -1,227
Enterprise Value -1,424
Net Debt 557
Equity Value -1,981
Diluted Shares Outstanding, MM 61
Equity Value Per Share -32.37

What You Will Get

  • Real First Watch Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for First Watch Restaurant Group, Inc. (FWRG).
  • Full Customization: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates to fit your analysis.
  • Instant Valuation Updates: Automatic recalculations to assess the impact of changes on First Watch's fair value.
  • Versatile Excel Template: Designed for quick edits, scenario testing, and comprehensive projections specific to First Watch Restaurant Group, Inc. (FWRG).
  • Time-Saving and Accurate: Avoid the hassle of building models from scratch while ensuring accuracy and flexibility.

Key Features

  • Real-Life FWRG Data: Pre-filled with First Watch Restaurant Group's historical financials and future projections.
  • Fully Customizable Inputs: Modify revenue growth, profit margins, WACC, tax rates, and capital expenditures.
  • Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your adjustments.
  • Scenario Testing: Generate multiple forecasting scenarios to evaluate various valuation outcomes.
  • User-Friendly Design: Intuitive, organized, and tailored for both professionals and newcomers.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered First Watch Restaurant Group, Inc. (FWRG) data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for First Watch Restaurant Group, Inc. (FWRG) intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Calculator for First Watch Restaurant Group, Inc. (FWRG)?

  • Designed for Industry Experts: A sophisticated tool tailored for restaurant analysts, financial officers, and industry consultants.
  • Comprehensive Data: First Watch’s historical and projected financials preloaded for enhanced accuracy.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Insightful Outputs: Automatically calculates intrinsic value, net present value (NPV), and essential metrics.
  • User-Friendly Interface: Step-by-step guidance ensures a smooth experience throughout the process.

Who Should Use This Product?

  • Restaurant Management Students: Understand operational strategies and analyze performance metrics using real data.
  • Academics: Integrate industry-specific models into your curriculum or research projects.
  • Investors: Evaluate your investment hypotheses and assess financial outcomes for First Watch Restaurant Group, Inc. (FWRG).
  • Market Analysts: Enhance your analysis with a customizable financial model tailored for the restaurant industry.
  • Entrepreneurs: Discover how established companies like First Watch are evaluated and the factors influencing their success.

What the Template Contains

  • Pre-Filled DCF Model: First Watch Restaurant Group’s (FWRG) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital tailored to (FWRG).
  • Financial Ratios: Assess First Watch's (FWRG) profitability, leverage, and efficiency metrics.
  • Editable Inputs: Modify assumptions such as growth, margins, and CAPEX to align with your scenarios.
  • Financial Statements: Annual and quarterly reports for comprehensive analysis of (FWRG).
  • Interactive Dashboard: Effortlessly visualize key valuation metrics and results for (FWRG).

No products were found matching.