investorscraft@gmail.com

Intrinsic value of Wingstop Inc. (WING)

Previous Close$134.13
Intrinsic Value
Upside potential
Previous Close
$134.13

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, $/sh8.41 

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

Wingstop Inc., together with its subsidiaries, franchises and operates restaurants under the Wingstop brand name. Its restaurants offer classic wings, boneless wings, and tenders that are cooked-to-order, and hand-sauced and tossed in various flavors. As of November 03, 2020, the company operated and franchised 1,500 restaurants worldwide. Wingstop Inc. was founded in 1994 and is headquartered in Dallas, Texas.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %13.5NaN
Revenue, $283NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m209NaN
Operating income, $m74NaN
EBITDA, $m82NaN
Interest expense (income), $mNaN
Earnings before tax, $m59NaN
Tax expense, $m16NaN
Net income, $m43NaN

BALANCE SHEET

Cash and short-term investments, $m55NaN
Total assets, $m261NaN
Adjusted assets (=assets-cash), $m206NaN
Average production assets, $m155NaN
Working capital, $m30NaN
Total debt, $m486NaN
Total liabilities, $m571NaN
Total equity, $m-310NaN
Debt-to-equity ratio-1.569NaN
Adjusted equity ratio-1.753NaN

CASH FLOW

Net income, $m43NaN
Depreciation, amort., depletion, $m8NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m49NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-21NaN
Free cash flow, $m70NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m30
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount