Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of Wingstop Inc. (WING)

Previous Close$365.15
Intrinsic Value$27.71
Upside potential  -92%
Previous Close
$365.15
Intrinsic Value
$27.71
Potential        
-92%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-09-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %26.6NaN
Revenue, $358NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m266NaN
Operating income, $m92NaN
EBITDA, $m105NaN
Interest expense (income), $mNaN
Earnings before tax, $m69NaN
Tax expense, $m16NaN
Net income, $m53NaN

BALANCE SHEET

Cash and short-term investments, $m198NaN
Total assets, $m424NaN
Adjusted assets (=assets-cash), $m226NaN
Average production assets, $m153NaN
Working capital, $m164NaN
Total debt, $m714NaN
Total liabilities, $m815NaN
Total equity, $m-391NaN
Debt-to-equity ratio-1.827NaN
Adjusted equity ratio-2.568NaN

CASH FLOW

Net income, $m53NaN
Depreciation, amort., depletion, $m13NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m76NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-20NaN
Free cash flow, $m96NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m164
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount