BT Brands, Inc. (BTBD) DCF Valuation

BT Brands, Inc. (BTBD) 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

BT Brands, Inc. (BTBD) 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:

Discover the true potential of BT Brands, Inc. (BTBD) with our premium DCF Calculator! Adjust key assumptions, explore various scenarios, and examine how alterations affect BT Brands' valuation – all within one convenient Excel template.


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 6.5 8.2 8.5 12.6 14.1 17.3 21.1 25.9 31.8 38.9
Revenue Growth, % 0 25.91 3.58 49.09 11.71 22.57 22.57 22.57 22.57 22.57
EBITDA -.1 1.3 1.2 -.2 -.3 .8 1.0 1.2 1.5 1.9
EBITDA, % -2.28 15.8 14.37 -1.42 -2.39 4.82 4.82 4.82 4.82 4.82
Depreciation .2 .2 .2 .4 .6 .6 .7 .8 1.0 1.3
Depreciation, % 3.28 2.32 2.77 3.56 4.25 3.24 3.24 3.24 3.24 3.24
EBIT -.4 1.1 1.0 -.6 -.9 .3 .3 .4 .5 .6
EBIT, % -5.57 13.48 11.6 -4.98 -6.64 1.58 1.58 1.58 1.58 1.58
Total Cash .3 1.3 12.4 8.1 6.7 8.0 9.8 12.0 14.8 18.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .1 .1 .0
Account Receivables, % 0.23706 0.23322 0.85485 0.61064 0.20415
Inventories .1 .1 .1 .2 .2 .2 .2 .3 .3 .4
Inventories, % 0.87079 0.74237 0.94074 1.26 1.43 1.05 1.05 1.05 1.05 1.05
Accounts Payable .3 .3 .3 .4 .6 .7 .8 1.0 1.2 1.5
Accounts Payable, % 4.97 3.31 3.45 3.56 3.94 3.85 3.85 3.85 3.85 3.85
Capital Expenditure .0 -.2 -.2 -.5 -.5 -.4 -.5 -.6 -.7 -.9
Capital Expenditure, % 0 -1.89 -2.46 -3.8 -3.47 -2.32 -2.32 -2.32 -2.32 -2.32
Tax Rate, % 14.05 14.05 14.05 14.05 14.05 14.05 14.05 14.05 14.05 14.05
EBITAT -.3 .9 .7 -.5 -.8 .2 .3 .3 .4 .5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF .1 .9 .7 -.4 -.6 .5 .6 .7 .8 1.0
WACC, % 5.96 5.92 5.78 5.78 5.92 5.87 5.87 5.87 5.87 5.87
PV UFCF
SUM PV UFCF 3.0
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 1
Terminal Value 27
Present Terminal Value 20
Enterprise Value 23
Net Debt -1
Equity Value 24
Diluted Shares Outstanding, MM 6
Equity Value Per Share 3.88

What You Will Get

  • Real BTBD Financial Data: Pre-filled with BT Brands, Inc.'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 BT Brands, Inc.'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 BTBD Data: Pre-filled with BT Brands, Inc.’s historical financials and future projections.
  • Fully Customizable Inputs: Modify revenue growth, profit margins, WACC, tax rates, and capital expenditures as needed.
  • Dynamic Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your adjustments.
  • Scenario Testing: Develop various forecast scenarios to evaluate different valuation results.
  • User-Friendly Design: Intuitive, organized, and suitable for both professionals and novices.

How It Works

  • Download: Obtain the comprehensive Excel file containing BT Brands, Inc. (BTBD) financial data.
  • Customize: Tailor your forecasts, including revenue growth, EBITDA %, and WACC.
  • Update Automatically: Watch as intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various projections and instantly compare results.
  • Make Decisions: Leverage the valuation insights to inform your investment strategy.

Why Choose BT Brands, Inc. (BTBD)?

  • Save Time: Skip the hassle of extensive research – our insights are readily available.
  • Enhance Accuracy: Dependable market data and analytics minimize valuation errors.
  • Fully Customizable: Adjust our resources to align with your business strategies and forecasts.
  • Easy to Understand: Intuitive visuals and reports simplify data interpretation.
  • Trusted by Professionals: Crafted for industry leaders who prioritize accuracy and efficiency.

Who Should Use This Product?

  • Investors: Evaluate BT Brands, Inc. (BTBD) for informed stock trading decisions.
  • CFOs and Financial Analysts: Enhance valuation methodologies and validate financial forecasts.
  • Startup Founders: Discover valuation strategies used by established companies like BT Brands, Inc. (BTBD).
  • Consultants: Provide comprehensive valuation reports tailored for clients in the industry.
  • Students and Educators: Utilize current data to teach and practice valuation skills effectively.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations tailored for BT Brands, Inc. (BTBD).
  • Real-World Data: BT Brands’ historical and projected financials preloaded for in-depth analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into performance.
  • Key Ratios: Integrated analysis focusing on profitability, efficiency, and leverage specific to BT Brands.
  • Dashboard with Visual Outputs: Engaging charts and tables for clear, actionable results related to BT Brands, Inc. (BTBD).

No products were found matching.