Free Cash Flow Build Up

Del Taco Restaurants Inc

Del Taco Restaurants Inc (TACO)

$8.125
0.53 (+6.98%)
Year
A/P
2013
Actual
2014
Actual
2015
Actual
2016
Projected
2017
Projected
2018
Projected
2019
Projected
2020
Projected
2021
Projected
2022
Projected
2023
Projected
2024
Projected
Revenue ------------
EBITDA ------------
EBIT ------------
Tax Rate 0.00%-0.59%15.19%2.69%42.30%-46.48%-3.84%1.10%1.10%1.10%1.10%1.10%
EBIAT ------------
Depreciation ------------
Accounts Receivable ------------
Inventories ------------
Accounts Payable ------------
Capital Expenditure ---34.51--47.19-51.66-45.73-----
UFCF ------------
WACC
PV UFCF ---------
SUM PV UFCF -