European Wax Center, Inc. (EWCZ) DCF Valuation

European Wax Center, Inc. (EWCZ) 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

European Wax Center, Inc. (EWCZ) 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 strategies with the European Wax Center, Inc. (EWCZ) DCF Calculator! Utilize authentic financial data, adjust growth projections and expenses, and instantly observe how these modifications affect the intrinsic value of European Wax Center, Inc. (EWCZ).


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 154.2 103.4 178.7 207.4 221.0 255.6 295.5 341.6 395.0 456.7
Revenue Growth, % 0 -32.94 72.79 16.05 6.59 15.62 15.62 15.62 15.62 15.62
EBITDA 6.7 16.4 45.0 4.3 65.4 39.4 45.5 52.6 60.9 70.4
EBITDA, % 4.34 15.82 25.2 2.06 29.61 15.41 15.41 15.41 15.41 15.41
Depreciation 15.5 19.6 20.3 20.2 20.2 30.3 35.0 40.5 46.8 54.1
Depreciation, % 10.07 18.94 11.38 9.76 9.13 11.85 11.85 11.85 11.85 11.85
EBIT -8.8 -3.2 24.7 -16.0 45.3 9.1 10.5 12.1 14.0 16.2
EBIT, % -5.74 -3.11 13.82 -7.69 20.48 3.55 3.55 3.55 3.55 3.55
Total Cash 10.3 36.7 43.3 44.2 52.7 57.0 65.9 76.2 88.2 101.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 6.8 5.1 6.7 6.9 9.3
Account Receivables, % 4.4 4.9 3.73 3.34 4.19
Inventories 22.0 10.3 19.4 23.0 20.8 28.4 32.9 38.0 43.9 50.8
Inventories, % 14.29 9.94 10.87 11.1 9.4 11.12 11.12 11.12 11.12 11.12
Accounts Payable 3.8 .6 7.7 5.9 6.0 6.6 7.7 8.9 10.2 11.8
Accounts Payable, % 2.49 0.59474 4.3 2.83 2.74 2.59 2.59 2.59 2.59 2.59
Capital Expenditure -42.5 -36.8 -8.2 -.2 -.8 -34.9 -40.3 -46.7 -53.9 -62.4
Capital Expenditure, % -27.58 -35.63 -4.59 -0.11816 -0.35517 -13.66 -13.66 -13.66 -13.66 -13.66
Tax Rate, % 51.94 51.94 51.94 51.94 51.94 51.94 51.94 51.94 51.94 51.94
EBITAT -14.5 -6.0 24.0 5.5 21.8 6.3 7.2 8.4 9.7 11.2
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -66.5 -13.0 32.5 19.8 41.2 -6.7 -3.1 -3.6 -4.2 -4.8
WACC, % 8.47 8.47 8.36 4.6 6.46 7.27 7.27 7.27 7.27 7.27
PV UFCF
SUM PV UFCF -18.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -5
Terminal Value -93
Present Terminal Value -66
Enterprise Value -84
Net Debt 328
Equity Value -412
Diluted Shares Outstanding, MM 50
Equity Value Per Share -8.30

What You Will Get

  • Comprehensive EWCZ Financials: Access historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Real-Time Calculations: Intrinsic value and NPV are updated automatically.
  • Scenario Analysis: Explore various scenarios to assess European Wax Center’s future performance.
  • User-Friendly Interface: Designed for professionals while remaining approachable for newcomers.

Key Features

  • Comprehensive Data: European Wax Center's historical performance metrics and pre-filled projections.
  • Customizable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Insights: Observe the intrinsic value of European Wax Center recalculating instantly.
  • Visual Representation: Dashboard visualizations showcase valuation outcomes and essential metrics.
  • Designed for Precision: A reliable tool tailored for analysts, investors, and finance professionals.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review pre-entered European Wax Center data (historical and projected).
  3. Step 3: Adjust key assumptions (yellow cells) based on your analysis.
  4. Step 4: View automatic recalculations for European Wax Center’s intrinsic value.
  5. Step 5: Use the outputs for investment decisions or reporting.

Why Choose This Waxing Service?

  • High-Quality Products: Premium wax ensures a smooth and effective hair removal experience.
  • Personalized Experience: Tailor your waxing services to meet your individual skin type and preferences.
  • Time-Efficient: Quick and efficient services allow you to fit waxing into your busy schedule.
  • Expert Technicians: Trained professionals provide safe and reliable waxing treatments.
  • Welcoming Atmosphere: A friendly and inviting environment enhances your overall experience.

Who Should Use This Product?

  • Beauty Industry Professionals: Enhance client services with effective hair removal techniques and product knowledge.
  • Franchise Owners: Utilize proven strategies to maximize profitability and customer satisfaction.
  • Market Analysts: Conduct in-depth research on trends in the beauty and personal care sector.
  • Students and Educators: Explore practical applications of beauty industry concepts and practices.
  • Health and Wellness Enthusiasts: Discover the benefits of professional waxing services for skin health.

What the Template Contains

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

No products were found matching.