Nathan's Famous, Inc. (NATH) DCF Valuation

Nathan's Famous, Inc. (NATH) 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

Nathan's Famous, Inc. (NATH) 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 your analysis and improve precision with our [Symbol] DCF Calculator! Utilizing real data from Nathan's Famous, Inc. and customizable assumptions, this tool empowers you to forecast, analyze, and value [Company] like a seasoned investor.


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 103.3 75.8 114.9 130.8 138.6 154.1 171.3 190.5 211.8 235.4
Revenue Growth, % 0 -26.6 51.48 13.84 5.98 11.18 11.18 11.18 11.18 11.18
EBITDA 29.8 27.1 29.7 35.7 33.9 43.9 48.8 54.2 60.3 67.0
EBITDA, % 28.89 35.75 25.87 27.28 24.49 28.46 28.46 28.46 28.46 28.46
Depreciation 1.2 1.2 1.1 1.1 1.1 1.7 1.8 2.0 2.3 2.5
Depreciation, % 1.19 1.56 0.91746 0.86784 0.81884 1.07 1.07 1.07 1.07 1.07
EBIT 28.6 25.9 28.7 34.5 32.8 42.2 46.9 52.2 58.0 64.5
EBIT, % 27.69 34.19 24.96 26.41 23.67 27.38 27.38 27.38 27.38 27.38
Total Cash 77.1 81.1 50.1 29.9 21.0 79.0 87.8 97.6 108.5 120.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 11.1 11.7 13.4 15.1 14.7
Account Receivables, % 10.75 15.36 11.64 11.52 10.63
Inventories .4 .6 .5 .5 .8 .8 .9 1.0 1.1 1.3
Inventories, % 0.36584 0.8228 0.45438 0.41213 0.60746 0.53252 0.53252 0.53252 0.53252 0.53252
Accounts Payable 3.5 4.0 6.4 6.5 5.7 7.2 8.0 8.9 9.9 11.0
Accounts Payable, % 3.4 5.33 5.55 4.94 4.14 4.67 4.67 4.67 4.67 4.67
Capital Expenditure -.9 -.6 -.6 -.6 -.3 -.9 -1.0 -1.1 -1.2 -1.3
Capital Expenditure, % -0.842 -0.72654 -0.55361 -0.47865 -0.22581 -0.56532 -0.56532 -0.56532 -0.56532 -0.56532
Tax Rate, % 28.54 28.54 28.54 28.54 28.54 28.54 28.54 28.54 28.54 28.54
EBITAT 21.3 18.7 21.0 25.3 23.4 30.8 34.2 38.1 42.3 47.0
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 13.7 19.1 22.2 24.2 23.6 29.3 33.8 37.5 41.7 46.4
WACC, % 5.53 5.5 5.51 5.51 5.48 5.51 5.51 5.51 5.51 5.51
PV UFCF
SUM PV UFCF 159.2
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 47
Terminal Value 931
Present Terminal Value 712
Enterprise Value 872
Net Debt 45
Equity Value 826
Diluted Shares Outstanding, MM 4
Equity Value Per Share 202.15

What You Will Get

  • Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real Nathan's Famous, Inc. (NATH) financials.
  • Real-World Data: Historical data and forward-looking estimates (highlighted in the yellow cells).
  • Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
  • Automatic Calculations: Instantly observe the effects of your inputs on Nathan'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

  • Customizable Financial Metrics: Adjust essential inputs such as sales growth, operating margin, and capital investments.
  • Instant DCF Valuation: Quickly determines intrinsic value, NPV, and other financial outputs.
  • High-Precision Accuracy: Leverages Nathan's real-world financial data for dependable valuation results.
  • Streamlined Scenario Analysis: Easily explore various assumptions and assess their impacts on outcomes.
  • Efficiency Booster: Avoid the hassle of constructing intricate valuation models from the ground up.

How It Works

  • 1. Access the Template: Download and open the Excel file featuring Nathan's Famous, Inc.'s preloaded data.
  • 2. Modify Assumptions: Adjust key inputs such as growth projections, WACC, and capital expenditures.
  • 3. Analyze Results Instantly: The DCF model automatically computes intrinsic value and NPV.
  • 4. Explore Scenarios: Evaluate various forecasts to assess different valuation scenarios.
  • 5. Present with Assurance: Deliver expert valuation insights to back your strategic decisions.

Why Choose This Calculator for Nathan's Famous, Inc. (NATH)?

  • Comprehensive Tool: Features DCF, WACC, and financial ratio analyses tailored for Nathan's Famous, Inc. (NATH).
  • Customizable Inputs: Modify yellow-highlighted cells to explore different financial scenarios for Nathan's Famous, Inc. (NATH).
  • Detailed Insights: Automatically calculates the intrinsic value and Net Present Value specific to Nathan's Famous, Inc. (NATH).
  • Preloaded Data: Historical and projected data provide reliable starting points for analysis of Nathan's Famous, Inc. (NATH).
  • Professional Quality: Perfect for financial analysts, investors, and business consultants focusing on Nathan's Famous, Inc. (NATH).

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for assessing Nathan's Famous, Inc. (NATH) investments.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the company.
  • Consultants and Advisors: Deliver precise valuation insights to clients interested in Nathan's Famous, Inc. (NATH) stock.
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Food Industry Analysts: Gain insights into how companies like Nathan's Famous, Inc. (NATH) are valued in the marketplace.

What the Template Contains

  • Preloaded NATH 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.