investorscraft@gmail.com

Intrinsic value of Famous Dave's of America, Inc. (BBQ)

Previous Close$11.59
Intrinsic Value
Upside potential
Previous Close
$11.59

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh17.33 

The original valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

Company description

BBQ Holdings, Inc. develops, owns, operates, and franchises barbeque restaurants under the Famous Dave's, Clark Crew BBQ, Granite City Food & Brewery, and Real Urban Barbecue names in the United States, Canada, and the United Arab Emirates. It offers smoked, barbequed, and grilled meats, as well as entrée items and side dishes that are prepared using proprietary seasonings, sauces, and mixes. The company operates full-service and counter-service restaurants. As of March 27, 2020, it had 139 restaurants, including 48 company-owned restaurants and 91 franchise-operated restaurants in 28 states and three countries. The company was founded in 1994 and is based in Minnetonka, Minnesota.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %70.3NaN
Revenue, $206NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m198NaN
Operating income, $m8NaN
EBITDA, $m24NaN
Interest expense (income), $mNaN
Earnings before tax, $m25NaN
Tax expense, $m1NaN
Net income, $m24NaN

BALANCE SHEET

Cash and short-term investments, $m41NaN
Total assets, $m230NaN
Adjusted assets (=assets-cash), $m189NaN
Average production assets, $m125NaN
Working capital, $m6NaN
Total debt, $m105NaN
Total liabilities, $m165NaN
Total equity, $m65NaN
Debt-to-equity ratio1.601NaN
Adjusted equity ratio0.198NaN

CASH FLOW

Net income, $m24NaN
Depreciation, amort., depletion, $m16NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m33NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-1NaN
Free cash flow, $m34NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m6
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount