Dunkin' Brands Group (Dunkin' Brands Group) Intrinsic Value: Projected FCF : $0.00 (As of May. 11, 2024)

View and export this data going back to 2011. Start your Free Trial

What is Dunkin' Brands Group Intrinsic Value: Projected FCF?

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2024-05-11), Dunkin' Brands Group's Intrinsic Value: Projected FCF is $0.00. The stock price of Dunkin' Brands Group is $106.48. Therefore, Dunkin' Brands Group's Price-to-Intrinsic-Value-Projected-FCF of today is 0.0.

The historical rank and industry rank for Dunkin' Brands Group's Intrinsic Value: Projected FCF or its related term are showing as below:

DNKN's Price-to-Projected-FCF is not ranked ^*
in the Restaurants industry.
Industry Median: 1.37
* Ranked among companies with meaningful Price-to-Projected-FCF only.

Dunkin' Brands Group Intrinsic Value: Projected FCF Historical Data

The historical data trend for Dunkin' Brands Group's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Dunkin' Brands Group Intrinsic Value: Projected FCF Chart

Dunkin' Brands Group Annual Data

Trend

Dec10

Dec11

Dec12

Dec13

Dec14

Dec15

Dec16

Dec17

Dec18

Dec19

Intrinsic Value: Projected FCF

Get a 7-Day Free Trial

10.47

24.95

29.20

27.64

33.17

Dunkin' Brands Group Quarterly Data
	Dec15	Mar16	Jun16	Sep16	Dec16	Mar17	Jun17	Sep17	Dec17	Mar18	Jun18	Sep18	Dec18	Mar19	Jun19	Sep19	Dec19	Mar20	Jun20	Sep20
Intrinsic Value: Projected FCF	Get a 7-Day Free Trial															30.28	33.17	29.50	31.81	34.61

Competitive Comparison of Dunkin' Brands Group's Intrinsic Value: Projected FCF

For the Restaurants subindustry, Dunkin' Brands Group's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.

Dunkin' Brands Group's Price-to-Projected-FCF Distribution in the Restaurants Industry

For the Restaurants industry and Consumer Cyclical sector, Dunkin' Brands Group's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Dunkin' Brands Group's Price-to-Projected-FCF falls into.

Dunkin' Brands Group Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)

Add all the Free Cash Flow together and divide 6 will get Dunkin' Brands Group's Free Cash Flow(6 year avg) = $238.08.

Dunkin' Brands Group's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF	=	(Growth Multiple	*	Free Cash Flow (6 year avg)	+	Total Stockholders Equity (Sep20)	/	0.8)	/	Shares Outstanding (Diluted Average)
	=	(14.862653310476	*	238.08304	+	-533.345	/	0.8)	/	82.976
	=	34.61

Dunkin' Brands Group (NAS:DNKN) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Dunkin' Brands Group's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF	=	Share Price	/	Intrinsic Value: Projected FCF
	=	106.48	/	34.610784234287
	=	3.08

Dunkin' Brands Group Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Dunkin' Brands Group's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.

Dunkin' Brands Group (Dunkin' Brands Group) Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Restaurants » Dunkin' Brands Group Inc (NAS:DNKN) » Definitions » Intrinsic Value: Projected FCF

Comparable Companies

Traded in Other Exchanges

N/A

Address

130 Royall Street, Canton, MA, USA, 02021

Website

https://www.dunkinbrands.com

Dunkin' Brands, through Dunkin' Donuts (83% of system sales) and Baskin-Robbins (17%), generates revenue through franchise royalties and rent payments, sales of ice cream products to franchisees, and sales at company-owned stores. Based on systemwide sales of $12.2 billion in 2019, Dunkin' is the second-largest global beverage and snack chain behind Starbucks. There are more than 13,100 Dunkin' Donuts (9,600 U.S. and 3,500 international) and almost 8,000 Baskin-Robbins locations worldwide (2,500 U.S. and 5,500 international). In October 2020, the company agreed to a $11.3 billion buyout by Roark Capital-backed Inspire Brands, the parent company of Arby's, Sonic, Buffalo Wild Wings, Jimmy John's and others.

Executives

Carl Sparks	director	4315 NORTHAVEN ROAD, DALLAS TX 75229
Mark E Nunnelly	director	BAIN CAPITAL PARTNERS LLC, JOHN HANCOCK TOWER, 200 CLARENDON STREET, BOSTON MA 02116
Anthony Dinovi	director	C/O THOMAS H LEE PARTNERS LP, 100 FEDERAL STREET, 35TH FLOOR, BOSTON MA 02110
Irene Chang Britt	director	CAMPBELL SOUP COMPANY, ONE CAMPBELL PLACE, CAMDEN NJ 08103
Ralph Alvarez	director	ELI LILLY AND COMPANY, LILLY CORPORATE CENTER, INDIANAPOLIS IN 46285
Karen Raskopf	officer: Chief Comm & Sust Officer	130 ROYALL STREET CANTON MA 02021
John Varughese	officer: SVP, International	C/O DUNKIN BRANDS, INC. 131 ROYALL STREET CANTON MA 02021
Philip Auerbach	officer: Chief Digital & Strategy Offcr	C/O LINDBLAD EXPEDITIONS HOLDING, INC., 96 MORTON STREET, 9TH FLOOR, NEW YORK NY 10014
Nigel Travis	director	C/O BLOCKBUSTER INC, 1201 ELM ST #2100, DALLAS TX 75270
Michael F Hines	director
Roland Smith	director	2951 28TH STREET, SANTA MONICA CA 90405
John L. Clare	officer: CIO and Chief Strategy Officer	C/O DUNKIN BRANDS, INC. 130 ROYALL STREET CANTON MA 02021
Richard J Emmett	officer: Chief Legal Officer	2002 PAPA JOHNS BOVD, PO BOX 999000, LLOUISVILLE KY 40269-0900
Sandra Horbach	director	C/O FORSTMANN LITTLE & CO, 767 FIFTH AVE, NEW YORK NY 10153
William M Mitchell	officer: President, International	P.O. BOX 99900, LOUISVILLE KY 40269