Denny's Corporation (DENN) DCF Valuation

Denny's Corporation (DENN) 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

Denny's Corporation (DENN) 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:

Enhance your investment choices with the Denny's Corporation (DENN) DCF Calculator! Utilize authentic Denny's financial data, adjust growth projections and expenses, and instantly observe how modifications affect the intrinsic value of Denny's Corporation (DENN).


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 541.4 288.6 398.2 456.4 463.9 472.7 481.6 490.7 499.9 509.4
Revenue Growth, % 0 -46.69 37.97 14.63 1.64 1.89 1.89 1.89 1.89 1.89
EBITDA 93.6 25.2 75.6 78.8 63.8 71.8 73.2 74.6 76.0 77.4
EBITDA, % 17.3 8.72 18.97 17.26 13.74 15.2 15.2 15.2 15.2 15.2
Depreciation 19.8 16.2 15.4 14.9 14.4 18.4 18.8 19.1 19.5 19.9
Depreciation, % 3.67 5.6 3.88 3.26 3.1 3.9 3.9 3.9 3.9 3.9
EBIT 73.8 9.0 60.1 63.9 49.4 53.4 54.4 55.4 56.5 57.6
EBIT, % 13.63 3.12 15.09 14.01 10.64 11.3 11.3 11.3 11.3 11.3
Total Cash 7.0 6.2 33.2 5.3 6.2 13.5 13.7 14.0 14.2 14.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 27.5 21.3 19.6 25.6 21.4
Account Receivables, % 5.08 7.4 4.93 5.6 4.61
Inventories 1.3 1.2 5.1 5.5 2.2 3.4 3.5 3.5 3.6 3.7
Inventories, % 0.24474 0.40921 1.27 1.21 0.46883 0.72138 0.72138 0.72138 0.72138 0.72138
Accounts Payable 20.3 12.0 15.6 19.9 24.1 20.2 20.6 21.0 21.4 21.8
Accounts Payable, % 3.74 4.17 3.92 4.36 5.19 4.27 4.27 4.27 4.27 4.27
Capital Expenditure -14.0 -7.0 -7.4 -11.8 -10.0 -11.0 -11.2 -11.4 -11.6 -11.8
Capital Expenditure, % -2.58 -2.41 -1.85 -2.59 -2.15 -2.32 -2.32 -2.32 -2.32 -2.32
Tax Rate, % 25.96 25.96 25.96 25.96 25.96 25.96 25.96 25.96 25.96 25.96
EBITAT 58.1 6.5 45.1 48.0 36.6 40.0 40.8 41.6 42.3 43.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 55.4 13.7 54.6 48.9 52.7 37.7 48.2 49.1 50.1 51.0
WACC, % 8.9 8.7 8.79 8.8 8.76 8.79 8.79 8.79 8.79 8.79
PV UFCF
SUM PV UFCF 182.8
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 51
Terminal Value 618
Present Terminal Value 406
Enterprise Value 589
Net Debt 390
Equity Value 198
Diluted Shares Outstanding, MM 56
Equity Value Per Share 3.53

What You Will Get

  • Real DENN Financial Data: Pre-filled with Denny's historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Denny's intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive Financial Data: Denny's Corporation's historical financial statements and pre-filled projections.
  • Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins to fit your analysis.
  • Real-Time Valuation: Observe Denny's intrinsic value update instantly as you adjust inputs.
  • Intuitive Visualizations: Dashboard charts showcase valuation outcomes and essential metrics clearly.
  • Designed for Precision: A professional-grade tool tailored for analysts, investors, and finance professionals.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Denny's Corporation's (DEN) preloaded data.
  • 2. Update Assumptions: Modify key inputs such as growth rates, WACC, and capital expenditures as needed.
  • 3. Analyze Results Instantly: The DCF model automatically computes the intrinsic value and NPV for you.
  • 4. Explore Scenarios: Evaluate various forecasts to assess different valuation outcomes.
  • 5. Present with Assurance: Deliver professional valuation insights to back your strategic decisions.

Why Choose This Calculator for Denny's Corporation (DENN)?

  • Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and financial consultants.
  • Accurate Financial Data: Denny's historical and projected financials are preloaded for precise calculations.
  • Flexible Scenario Analysis: Easily simulate various forecasts and assumptions to explore different outcomes.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential financial metrics.
  • User-Friendly Interface: Step-by-step guidance ensures a smooth and straightforward experience.

Who Should Use This Product?

  • Investors: Evaluate Denny's Corporation's (DEN) financial health before making investment decisions.
  • CFOs and Financial Analysts: Enhance valuation methodologies and assess future earnings potential.
  • Startup Founders: Understand the valuation strategies employed by established brands like Denny's.
  • Consultants: Provide comprehensive valuation assessments for clients in the food service industry.
  • Students and Educators: Utilize current market data to learn and teach valuation practices.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled Denny's Corporation (DENN) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters such as Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models demonstrating intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for Denny's Corporation (DENN).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to facilitate easy analysis of results.

No products were found matching.