Flanigan's Enterprises, Inc. (BDL) DCF Valuation

Flanigan's Enterprises, Inc. (BDL) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Flanigan's Enterprises, Inc. (BDL) 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 the financial future of Flanigan's Enterprises, Inc. (BDL) with our user-friendly DCF Calculator! Enter your assumptions on growth, margins, and costs to calculate the intrinsic value of Flanigan's Enterprises, Inc. (BDL) and refine your investment strategy.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 112.9 137.0 158.0 174.4 1.1 1.0 .8 .7 .6 .5
Revenue Growth, % 0 21.42 15.26 10.41 -99.37 -13.07 -13.07 -13.07 -13.07 -13.07
EBITDA 9.3 24.5 16.0 13.2 6.3 .3 .2 .2 .2 .2
EBITDA, % 8.2 17.87 10.11 7.6 571.86 28.75 28.75 28.75 28.75 28.75
Depreciation 6.3 5.6 5.4 6.1 4.3 .2 .2 .2 .1 .1
Depreciation, % 5.57 4.09 3.42 3.51 386.24 23.32 23.32 23.32 23.32 23.32
EBIT 3.0 18.9 10.6 7.1 2.1 .2 .2 .2 .2 .1
EBIT, % 2.62 13.78 6.69 4.09 185.61 25.44 25.44 25.44 25.44 25.44
Total Cash 29.9 32.7 42.1 25.5 .0 .2 .2 .1 .1 .1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .7 .5 .5 .8 .0
Account Receivables, % 0.60336 0.32836 0.28868 0.47822 0
Inventories 3.6 4.3 6.5 7.2 .0 .0 .0 .0 .0 .0
Inventories, % 3.21 3.13 4.11 4.13 0 2.91 2.91 2.91 2.91 2.91
Accounts Payable 9.2 6.4 8.1 9.3 .0 .0 .0 .0 .0 .0
Accounts Payable, % 8.18 4.69 5.13 5.32 0 4.66 4.66 4.66 4.66 4.66
Capital Expenditure -3.1 -11.3 -9.6 -18.7 -3.4 -.2 -.2 -.2 -.2 -.1
Capital Expenditure, % -2.73 -8.26 -6.05 -10.71 -311.76 -25.55 -25.55 -25.55 -25.55 -25.55
Tax Rate, % 39.92 39.92 39.92 39.92 39.92 39.92 39.92 39.92 39.92 39.92
EBITAT 3.0 17.6 9.7 4.7 1.2 .2 .2 .2 .1 .1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 11.2 8.7 5.1 -7.8 .8 .2 .2 .1 .1 .1
WACC, % 8.22 8.22 8.22 8.22 8.22 8.22 8.22 8.22 8.22 8.22
PV UFCF
SUM PV UFCF .6
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 0
Terminal Value 1
Present Terminal Value 1
Enterprise Value 1
Net Debt 0
Equity Value 1
Diluted Shares Outstanding, MM 2
Equity Value Per Share 0.79

What You Will Get

  • Real BDL Financial Data: Pre-filled with Flanigan's Enterprises' historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See Flanigan'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

  • 🔍 Real-Life BDL Financials: Pre-filled historical and projected data for Flanigan's Enterprises, Inc.
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Flanigan's intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Flanigan's valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  1. Download the Template: Gain immediate access to the Excel-based BDL Valuation Model.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, discount rates, profit margins, and more.
  3. Instant Calculations: The model automatically recalculates Flanigan's intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to see how they affect the valuation.
  5. Analyze and Decide: Leverage the results to inform your investment or financial strategy.

Why Choose Flanigan's Enterprises, Inc. (BDL)?

  • Save Time: Quickly access essential financial insights without extensive setup.
  • Enhance Accuracy: Utilize dependable data and calculations to minimize valuation errors.
  • Completely Customizable: Adjust the model to align with your specific forecasts and assumptions.
  • User-Friendly: Intuitive charts and outputs facilitate straightforward analysis of results.
  • Endorsed by Professionals: Crafted for experts who prioritize both precision and functionality.

Who Should Use Flanigan's Enterprises, Inc. (BDL)?

  • Restaurant Investors: Develop comprehensive financial models to assess investment opportunities in the dining sector.
  • Corporate Strategy Teams: Evaluate market trends to inform strategic decisions for Flanigan's Enterprises.
  • Financial Consultants: Offer clients precise valuation assessments for Flanigan's Enterprises, Inc. (BDL).
  • Students and Instructors: Utilize industry data to enhance learning in restaurant management and financial analysis.
  • Culinary Enthusiasts: Gain insights into how restaurant chains like Flanigan's are valued within the industry.

What the Template Contains

  • Pre-Filled DCF Model: Flanigan's financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Flanigan's profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.