Potbelly Corporation (PBPB) DCF Valuation

Potbelly Corporation (PBPB) 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

Potbelly Corporation (PBPB) 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:

Simplify Potbelly Corporation (PBPB) valuation with this customizable DCF Calculator! Featuring real Potbelly Corporation (PBPB) financials and adjustable forecast inputs, you can test scenarios and uncover Potbelly Corporation (PBPB) fair value in 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 409.7 291.3 380.1 452.0 491.4 527.3 565.8 607.2 651.5 699.1
Revenue Growth, % 0 -28.91 30.48 18.92 8.73 7.31 7.31 7.31 7.31 7.31
EBITDA 12.9 -37.3 -1.5 44.1 21.9 4.4 4.7 5.1 5.4 5.8
EBITDA, % 3.15 -12.8 -0.38258 9.75 4.46 0.83482 0.83482 0.83482 0.83482 0.83482
Depreciation 50.0 46.4 41.8 37.7 12.1 52.6 56.5 60.6 65.1 69.8
Depreciation, % 12.19 15.93 10.99 8.34 2.47 9.98 9.98 9.98 9.98 9.98
EBIT -37.0 -83.7 -43.2 6.4 9.8 -48.2 -51.8 -55.6 -59.6 -64.0
EBIT, % -9.04 -28.73 -11.37 1.41 1.99 -9.15 -9.15 -9.15 -9.15 -9.15
Total Cash 18.8 11.1 14.4 15.6 33.8 23.7 25.5 27.3 29.3 31.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 4.3 4.4 6.0 6.4 8.0
Account Receivables, % 1.04 1.49 1.59 1.42 1.62
Inventories 3.5 3.0 3.5 4.0 3.5 4.6 5.0 5.3 5.7 6.1
Inventories, % 0.84768 1.03 0.91856 0.8828 0.71549 0.87814 0.87814 0.87814 0.87814 0.87814
Accounts Payable 3.9 6.2 8.1 10.7 9.9 10.1 10.9 11.7 12.5 13.4
Accounts Payable, % 0.94848 2.13 2.14 2.37 2.02 1.92 1.92 1.92 1.92 1.92
Capital Expenditure -14.4 -10.9 -9.0 -8.4 -17.1 -15.8 -16.9 -18.2 -19.5 -20.9
Capital Expenditure, % -3.51 -3.75 -2.38 -1.86 -3.47 -2.99 -2.99 -2.99 -2.99 -2.99
Tax Rate, % 21.08 21.08 21.08 21.08 21.08 21.08 21.08 21.08 21.08 21.08
EBITAT -93.0 -76.1 -43.5 5.5 7.7 -44.0 -47.2 -50.7 -54.4 -58.4
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -61.3 -37.9 -11.1 36.5 .9 -7.6 -7.8 -8.4 -9.0 -9.7
WACC, % 7.87 7.71 7.87 7.63 7.5 7.72 7.72 7.72 7.72 7.72
PV UFCF
SUM PV UFCF -33.9
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) -10
Terminal Value -135
Present Terminal Value -93
Enterprise Value -127
Net Debt 153
Equity Value -280
Diluted Shares Outstanding, MM 30
Equity Value Per Share -9.30

What You Will Receive

  • Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-loaded financial data for Potbelly Corporation (PBPB).
  • Authentic Data: Access to historical figures and forward-looking projections (highlighted in the yellow cells).
  • Adjustable Forecasts: Modify forecast parameters such as revenue growth, EBITDA %, and WACC.
  • Instant Calculations: Quickly observe how your inputs affect Potbelly’s valuation.
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
  • Intuitive Layout: Organized for clarity and simplicity, complete with step-by-step guidance.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Potbelly Corporation (PBPB).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs for your convenience.
  • Customizable Forecast Assumptions: Easily alter growth rates, capital expenditures, and discount rates to fit your analysis.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Potbelly Corporation (PBPB).
  • Interactive Dashboard and Charts: Visual representations that summarize essential valuation metrics for straightforward analysis.

How It Works

  • Download: Obtain the pre-built Excel file featuring Potbelly Corporation's (PBPB) financial data.
  • Customize: Modify projections, including sales growth, EBITDA margin, and discount rate.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various forecasts and evaluate results instantly.
  • Make Decisions: Utilize the valuation insights to shape your investment approach.

Why Choose Potbelly's Financial Calculator?

  • All-in-One Solution: Features DCF, WACC, and financial ratio analyses tailored for Potbelly Corporation (PBPB).
  • Flexible Inputs: Modify the yellow-highlighted cells to explore different financial scenarios.
  • In-Depth Analysis: Automatically computes Potbelly’s intrinsic value and Net Present Value.
  • Preloaded Information: Includes historical and projected data for precise calculations.
  • High-Quality Standards: Perfect for financial analysts, investors, and business advisors focused on Potbelly Corporation (PBPB).

Who Should Use Potbelly Corporation (PBPB)?

  • Food Enthusiasts: Discover and enjoy a diverse menu of sandwiches and salads crafted with quality ingredients.
  • Franchise Owners: Leverage a proven business model with strong brand recognition and support.
  • Health-Conscious Consumers: Explore nutritious options that cater to a variety of dietary preferences.
  • Investors: Analyze the growth potential of a company committed to enhancing the customer experience.
  • Families: Enjoy a welcoming atmosphere perfect for casual dining and gatherings.

What the Template Contains

  • Historical Data: Includes Potbelly Corporation’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Potbelly Corporation’s intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Potbelly Corporation’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.