investorscraft@gmail.com

Intrinsic value of Jack In The Box Inc. (JACK)

Previous Close$74.22
Intrinsic Value
Upside potential
Previous Close
$74.22

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, $/sh38.13 

The original valuation is based on fiscal year data as of 2021-09-30 and quarterly data as of 2022-01-31.

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

Jack in the Box Inc. operates and franchises Jack in the Box quick-service restaurants. As of September 27, 2020, it operated and franchised 2,241 Jack in the Box quick-service restaurants primarily in the western and southern United States, including one in Guam. The company was founded in 1951 and is headquartered in San Diego, California.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %11.9NaN
Revenue, $1144NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m854NaN
Operating income, $m290NaN
EBITDA, $m336NaN
Interest expense (income), $mNaN
Earnings before tax, $m222NaN
Tax expense, $m56NaN
Net income, $m166NaN

BALANCE SHEET

Cash and short-term investments, $m74NaN
Total assets, $m2007NaN
Adjusted assets (=assets-cash), $m1933NaN
Average production assets, $m1297NaN
Working capital, $m-160NaN
Total debt, $m2235NaN
Total liabilities, $m2825NaN
Total equity, $m-818NaN
Debt-to-equity ratio-2.732NaN
Adjusted equity ratio-0.383NaN

CASH FLOW

Net income, $m166NaN
Depreciation, amort., depletion, $m47NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m201NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-29NaN
Free cash flow, $m230NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-160
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount