Tue, Mar 3, 2015, 3:58 AM EST - U.S. Markets open in 5 hrs 32 mins

Recent

% | $
Quotes you view appear here for quick access.

Star Buffet Inc. Message Board

  • champagnegorillaz champagnegorillaz Dec 29, 2012 11:48 AM Flag

    VIC Post

    The post on the VIC is now available to all with guest access. Iceman conservatively values STRZQ at 4.23. I encourage everyone to read it.

    SortNewest  |  Oldest  |  Most Replied Expand all replies
    • A guy on SI figured a present value of $4.43.

      I've used the data from the projections in "Exihibit B" in the Disclosure Statement (5/24/2012) to compute STRZQ present value and the result is $4.43 for share using a WACC (Weighted Average Cost of Capital) of 5.5%:

      Discounted Cash Flows Valuation for Star Buffet, Inc. (PINK: STRZQ)













      Period FY CFFO CAPEX FCF Disc. Factor Disc. FCF

      1 2013 2609.3 $ 650 $ 1,959 94.79% $ 1,857

      2 2014 2558.1 $ 550 $ 2,008 89.85% $ 1,804

      3 2015 2751 $ 550 $ 2,201 85.16% $ 1,874

      4 2016 3214.4 $ 550 $ 2,664 80.72% $ 2,151

      5 2017 2805.3 $ 550 $ 2,255 76.51% $ 1,726

      6 2018 1881.8 $ 550 $ 1,332 72.52% $ 966

      7 2019 2296.6 $ 550 $ 1,747 68.74% $ 1,201

      8 2020 2339.7 $ 550 $ 1,790 65.16% $ 1,166

      Residual ...

      $ 32,540 68.74% $ 22,369









      WACC 5.50%






      Residual growth 0.00%
























      Disc. Excess Ret. Period FCF: $ 12,745






      Disc. Residual Value: $ 22,369






      + Short-Term Assets: $ 1,234






      Total Corporate Value: $ 36,348















      - Debt: $ 17,370






      - Preferred Stock: $ -






      - Short-Term Liabilities: $ 4,734






      Total Value to Common Equity: $ 14,244






      Shares Outstanding: 3213






      Intrinsic Stock Value: $ 4.43

    • Yes,

      It was a good write-up. At the price he quoted, it was a table pounding buy.

      What is even more shocking is that this traded as low #$%$11/share in the past 52 weeks. If you knew what was going on, were astute and very patient, you could have picked up 50k shares under $.30/share.

      You would be sitting on a $120k capital gain right now, on a $12k investment...not too shabby...

      Well, I'll have to pay more attention in the future...

      At this price level, there are more compelling opportunities in the restaurant field...

 
STRZ
0.910.00(0.00%)Feb 27 10:57 AMEST

Trending Tickers

i
Trending Tickers features significant U.S. stocks showing the most dramatic increase in user interest in Yahoo Finance in the previous hour over historic norms. The list is limited to those equities which trade at least 100,000 shares on an average day and have a market cap of more than $300 million.