El Pollo Loco Holdings, Inc. (LOCO) DCF Valuation

El Pollo Loco Holdings, Inc. (LOCO) 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

El Pollo Loco Holdings, Inc. (LOCO) 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:

Evaluate the financial outlook of El Pollo Loco Holdings, Inc. (LOCO) like a pro! This (LOCO) DCF Calculator comes with pre-filled financials and offers you the complete flexibility to modify revenue growth, WACC, margins, and other essential assumptions to align with your predictions.


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 442.3 426.1 454.4 470.0 468.7 475.8 483.1 490.5 498.0 505.6
Revenue Growth, % 0 -3.67 6.64 3.43 -0.27556 1.53 1.53 1.53 1.53 1.53
EBITDA 59.5 56.2 59.9 44.5 55.1 58.1 59.0 59.9 60.8 61.8
EBITDA, % 13.46 13.2 13.19 9.47 11.76 12.21 12.21 12.21 12.21 12.21
Depreciation 17.9 16.9 15.2 14.4 15.2 16.8 17.1 17.3 17.6 17.9
Depreciation, % 4.04 3.96 3.34 3.07 3.25 3.53 3.53 3.53 3.53 3.53
EBIT 41.7 39.4 44.7 30.1 39.9 41.3 41.9 42.6 43.2 43.9
EBIT, % 9.42 9.24 9.85 6.4 8.5 8.68 8.68 8.68 8.68 8.68
Total Cash 8.1 13.2 30.0 20.5 7.3 16.6 16.9 17.1 17.4 17.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 8.9 12.5 13.4 10.9 10.3
Account Receivables, % 2.01 2.93 2.95 2.31 2.2
Inventories 2.0 2.1 2.3 2.4 1.9 2.3 2.3 2.3 2.4 2.4
Inventories, % 0.45419 0.49286 0.51016 0.51962 0.40775 0.47692 0.47692 0.47692 0.47692 0.47692
Accounts Payable 5.6 7.5 10.6 12.7 12.5 10.2 10.4 10.5 10.7 10.9
Accounts Payable, % 1.27 1.75 2.34 2.71 2.68 2.15 2.15 2.15 2.15 2.15
Capital Expenditure -15.4 -6.7 -17.0 -19.9 -21.3 -16.8 -17.0 -17.3 -17.5 -17.8
Capital Expenditure, % -3.49 -1.57 -3.75 -4.24 -4.55 -3.52 -3.52 -3.52 -3.52 -3.52
Tax Rate, % 26.73 26.73 26.73 26.73 26.73 26.73 26.73 26.73 26.73 26.73
EBITAT 30.0 32.0 33.0 21.7 29.2 30.8 31.2 31.7 32.2 32.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 27.2 40.3 33.2 20.7 24.0 26.7 31.2 31.7 32.2 32.7
WACC, % 7.96 8.13 8 7.96 7.99 8.01 8.01 8.01 8.01 8.01
PV UFCF
SUM PV UFCF 122.5
Long Term Growth Rate, % 1.00
Free cash flow (T + 1) 33
Terminal Value 471
Present Terminal Value 321
Enterprise Value 443
Net Debt 266
Equity Value 177
Diluted Shares Outstanding, MM 34
Equity Value Per Share 5.15

What You Will Receive

  • Pre-Filled Financial Model: El Pollo Loco’s actual data provides accurate DCF valuation.
  • Full Forecast Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
  • Instant Calculations: Automatic updates allow you to see results in real-time as you make adjustments.
  • Investor-Ready Template: A polished Excel file crafted for professional-level valuation.
  • Customizable and Reusable: Designed for adaptability, facilitating repeated use for comprehensive forecasts.

Key Features

  • Authentic El Pollo Loco Financials: Access precise pre-loaded historical data and future forecasts for [LOCO].
  • Tailored Forecast Assumptions: Modify yellow-highlighted cells such as WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates to DCF, Net Present Value (NPV), and cash flow evaluations.
  • Interactive Dashboard: User-friendly charts and summaries to visualize your valuation insights.
  • Designed for All Skill Levels: A straightforward, intuitive layout suitable for investors, CFOs, and consultants alike.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review El Pollo Loco's pre-filled financial data and forecasts.
  3. Step 3: Modify key inputs like revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you adjust assumptions.
  5. Step 5: Analyze the outputs and leverage the results for investment decisions.

Why Choose This Calculator for El Pollo Loco Holdings, Inc. (LOCO)?

  • Accurate Data: Real El Pollo Loco financials ensure reliable valuation results.
  • Customizable: Adjust key parameters like growth rates, WACC, and tax rates to align with your projections.
  • Time-Saving: Pre-built calculations save you from starting from scratch.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants in the food industry.
  • User-Friendly: Intuitive design and clear instructions make it accessible for all users.

Who Should Use This Product?

  • Restaurant Investors: Develop comprehensive valuation models for assessing El Pollo Loco Holdings, Inc. (LOCO) stock.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the company.
  • Consultants and Advisors: Deliver precise valuation analyses and insights for clients interested in El Pollo Loco Holdings, Inc. (LOCO).
  • Students and Educators: Utilize real-time data to enhance learning and practice in financial modeling.
  • Food Industry Enthusiasts: Gain insights into how restaurant chains like El Pollo Loco Holdings, Inc. (LOCO) are valued in the marketplace.

What the Template Contains

  • Preloaded LOCO Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.