Discounted Cash Flow (DCF) Analysis Levered

FAT Brands Inc. (FATBW)

$5.1599

+0.53 (+11.44%)
All numbers are in Millions, Currency in USD

Free Cash Flow

Year
A/P
2017
Actual
2018
Actual
2019
Actual
2020
Actual
2021
Actual
2022
Projected
2023
Projected
2024
Projected
2025
Projected
2026
Projected
Revenue ----------
Revenue (%)
Operating Cash Flow ----------
Operating Cash Flow (%)
Capital Expenditure ----------
Capital Expenditure (%)
Free Cash Flow ----------

Weighted Average Cost Of Capital

Share price $ 5.1,599
Beta 0.000
Diluted Shares Outstanding 0.01
Cost of Debt
Tax Rate 10.07
After-tax Cost of Debt 2,581,676.16%
Risk-Free Rate
Market Risk Premium
Cost of Equity 3.878
Total Debt 0
Total Equity 0.06
Total Capital 0.06
Debt Weighting 1.62
Equity Weighting 98.38
Wacc

Build Up Free Cash Flow

Year
A/P
2017
Actual
2018
Actual
2019
Actual
2020
Actual
2021
Actual
2022
Projected
2023
Projected
2024
Projected
2025
Projected
2026
Projected
Revenue ----------
Operating Cash Flow ----------
Capital Expenditure ----------
Free Cash Flow ----------
WACC
PV LFCF -----
SUM PV LFCF -

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) 41,946.04
Free cash flow (t + 1) -
Terminal Value -
Present Value of Terminal Value -

Intrinsic Value

Enterprise Value -
Net Debt 0
Equity Value -
Shares Outstanding 0.01
Equity Value Per Share -