1 / 17

Analysis & Valuation Using Financial Statements Specialty Eateries – Einstein Noah Dennis Dai

Analysis & Valuation Using Financial Statements Specialty Eateries – Einstein Noah Dennis Dai. Agenda. Company Background Forecast Valuation using 3 Models Equity Valuation Adjustment Sensitivity Analysis Issues. Company Background. Einstein Noah Restaurant Inc.

verda
Download Presentation

Analysis & Valuation Using Financial Statements Specialty Eateries – Einstein Noah Dennis Dai

An Image/Link below is provided (as is) to download presentation Download Policy: Content on the Website is provided to you AS IS for your information and personal use and may not be sold / licensed / shared on other websites without getting consent from its author. Content is provided to you AS IS for your information and personal use only. Download presentation by click this link. While downloading, if for some reason you are not able to download a presentation, the publisher may have deleted the file from their server. During download, if you can't get a presentation, the file might be deleted by the publisher.

E N D

Presentation Transcript

  1. Analysis & Valuation Using Financial Statements Specialty Eateries – Einstein Noah Dennis Dai

  2. Agenda • Company Background • Forecast • Valuation using 3 Models • Equity Valuation • Adjustment • Sensitivity Analysis • Issues

  3. Company Background • Einstein Noah Restaurant Inc. • largest owner/operator, franchisor and licensor of bagel specialty restaurants in the United States. • Business presence • it had 817 restaurants in 40 states and in the District of Columbia. • Business Emphasize • high-quality foods for breakfast, lunch and afternoon snacks in a bakery-café atmosphere • Brands • Einstein Bros. restaurants, • Noah’s restaurants in California • Manhattan Bagel restaurants

  4. Forecast Sales: 2% EPM from Sales: 3.5% EATO: 2.7

  5. Valuation Using FCF

  6. Valuation Using REI

  7. Valuation Using AEI Growth

  8. Value of Equity

  9. Multiyear Forecasts

  10. Equity Valuation Using DDM Current price: $16.64

  11. Equity Valuation using RIM

  12. Adjustment Estimate is as of December 2013, but includes information not available at that time There would be no new information arriving between Dec 2013 and April 2014; it would grow at the cost of equity capital [VDec2013 ∙ (1+r)118/365]. Mid-year adjustment: (1 + [rEnt/ 2])

  13. Sensitivity Analysis • If value smaller (larger) than intrinsic value, stock is overvalued (undervalued) which indicates a “Sell” (“buy”). Sell Buy

  14. Issue: Sales

  15. Issue: Sales • Earnings conference call • Sales moderated • Focus on cost cutting • Focus on franchising • Value menu expansion • Analysts expectations • Hold/(Buy) • Moderate earnings growth projections for 2014-2016 • High: 6% Low: 1.2% Median: 2-3%

  16. Strategic Alternative Review • On May 3, 2012 • authorized a review of strategic alternatives to the Company, including a possible business combination or sale • On December 6, 2012 • completed its review and elected to recapitalize the Company by amending existing credit facility and declaring a one-time special cash dividend • Going concern? • Profitability?

  17. Thanks!Q&A

More Related