Discounted Cash Flow (DCF) Analysis Unlevered

FAT Brands Inc. (FATBW)

$6.13

0.00 (0.00%)
All numbers are in Millions, Currency in USD
Stock DCF: - | 6.13 | undervalue

Operating Data

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 (%)
EBITDA ----------
EBITDA (%)
EBIT ----------
EBIT (%)
Depreciation ----------
Depreciation (%)

Balance Sheet Data

Year
A/P
2017
Actual
2018
Actual
2019
Actual
2020
Actual
2021
Actual
2022
Projected
2023
Projected
2024
Projected
2025
Projected
2026
Projected
Total Cash ----------
Total Cash (%)
Account Receivables ----------
Account Receivables (%)
Inventories ----------
Inventories (%)
Accounts Payable ----------
Accounts Payable (%)
Capital Expenditure ----------
Capital Expenditure (%)

Weighted Average Cost Of Capital

Share price $ 6.13
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 3.623
Total Debt 0
Total Equity 0.07
Total Capital 0.07
Debt Weighting 1.37
Equity Weighting 98.63
Wacc

Build Up Free Cash

Year
A/P
2017
Actual
2018
Actual
2019
Actual
2020
Actual
2021
Actual
2022
Projected
2023
Projected
2024
Projected
2025
Projected
2026
Projected
Revenue ----------
EBITDA ----------
EBIT ----------
Tax Rate -14.29%13.27%-100.39%19.89%10.07%-14.29%-14.29%-14.29%-14.29%-14.29%
EBIAT ----------
Depreciation ----------
Accounts Receivable ----------
Inventories ----------
Accounts Payable ----------
Capital Expenditure --0.15-0.04-0.46-10.42-----
UFCF ----------
WACC
PV UFCF -----
SUM PV UFCF -

Terminal Value

Growth in perpetuity method:
Long-term growth rate
WACC (%) 35,399.26
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 -