Valuation Cracker Barrel Old Country Store, Inc.

Equities

Market Closed - Nasdaq Other stock markets 01:30:00 14/09/2024 am IST			5-day change	1st Jan Change
39.22 ^USD	+7.07%		+5.06%	-49.12%

05/09	Truist Securities Adjusts Price Target on Cracker Barrel Old Country Store to $42 From $46, Maintains Hold Rating	MT
21/08	Biglari Capital Nominates Candidates to the Board of Cracker Barrel Old Country Store	CI

Fiscal Period: Luglio	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	4,160	2,564	3,269	2,201	2,077	870.8	-	-
Change	-	-38.36%	27.51%	-32.69%	-5.63%	-58.07%	-	-
Enterprise Value (EV) ¹	4,160	2,564	3,452	2,579	2,467	1,303	1,264	1,243
Change	-	-38.36%	34.63%	-25.29%	-4.35%	-47.18%	-2.98%	-1.67%
P/E ratio	18.7x	-79.6x	12.9x	17x	21.1x	19.1x	13.7x	9.95x
PBR	-	-	4.88x	4.21x	-	2.05x	1.81x	1.61x
PEG	-	1x	-0x	-0.4x	-1x	-0.4x	0.4x	0.3x
Capitalization / Revenue	1.35x	1.02x	1.16x	0.67x	0.6x	0.25x	0.25x	0.25x
EV / Revenue	1.35x	1.02x	1.22x	0.79x	0.72x	0.38x	0.37x	0.36x
EV / EBITDA	10.7x	13.7x	12.5x	9.58x	10.4x	6.24x	6.03x	5.31x
EV / EBIT	14.7x	24.7x	20.7x	15.6x	16.4x	12.4x	13.8x	10.4x
EV / FCF	18.5x	-19x	14.9x	23.8x	19.7x	-109x	-140x	-
FCF Yield	5.42%	-5.27%	6.71%	4.19%	5.07%	-0.92%	-0.71%	-
Dividend per Share ²	8.05	3.9	1	5.2	-	4.5	1.01	1
Rate of return	4.65%	3.6%	0.73%	5.38%	-	11.5%	2.58%	2.55%
EPS ²	9.27	-1.36	10.71	5.67	4.45	2.058	2.862	3.94
Distribution rate	86.8%	-287%	9.34%	91.7%	-	219%	35.3%	25.4%
Net sales ¹	3,072	2,523	2,821	3,268	3,443	3,474	3,446	3,498
EBITDA ¹	390.4	187.1	275.4	269.3	237.8	208.7	209.7	234.3
EBIT ¹	282.8	103.6	166.8	165.7	150.4	105	91.65	119.6
Net income ¹	223.4	-32.48	254.5	131.9	99.05	44.85	63.24	88.3
Net Debt ¹	-	-	182.7	378.1	389.8	432	393.3	372.1
Reference price ²	173.00	108.21	137.79	96.57	93.75	39.22	39.22	39.22
Nbr of stocks (in thousands)	24,044	23,694	23,726	22,789	22,152	22,202	-	-
Announcement Date	17/09/19	15/09/20	21/09/21	27/09/22	13/09/23	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
CRACKER BARREL OLD COUNTRY STORE, INC.	18.98x	0.38x	6.07x	+11.47%	871M
STARBUCKS CORPORATION	27.64x	3.4x	17.07x	+2.33%	112B
COMPASS GROUP PLC	27.64x	1.4x	14.37x	+1.90%	54.36B
DARDEN RESTAURANTS, INC.	16.83x	1.71x	10.5x	+3.54%	19.05B
CAVA GROUP, INC.	289.48x	14.61x	117.81x	-.--%	14.01B
SODEXO	14.76x	0.6x	9.16x	+3.44%	12.53B
HAIDILAO INTERNATIONAL HOLDING LTD.	13.57x	1.22x	6.32x	+6.16%	8.89B
ZENSHO HOLDINGS CO., LTD.	29.73x	1.27x	12.63x	+0.91%	8.66B
JUBILANT FOODWORKS LIMITED	120.16x	6x	28.6x	+0.24%	5.32B
JOLLIBEE FOODS CORPORATION	28.19x	1.08x	8.26x	+1.18%	5.09B
Average	58.70x	3.17x	23.08x	+3.12%	24.05B
Weighted average by Cap.	42.94x	3.16x	20.87x	+2.30%