Valuation Texas Roadhouse, Inc.

Equities

Market Closed - Nasdaq Other stock markets 01:30:00 06/06/2026 am IST			5-day change	1st Jan Change
170.46 ^USD	+5.68%		-5.63%	+2.69%

15/05	Texas Roadhouse's Traffic Growth 'Durable,' RBC Says	MT
15/05	RBC Upgrades Texas Roadhouse to Outperform From Sector Perform, Raises Price Target to $210 From $180	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	6,299	6,086	8,163	12,021	11,073	11,204	-	-
Change	-	-3.38%	34.13%	47.27%	-7.89%	1.19%	-	-
Enterprise Value (EV) ¹	6,063	5,962	8,059	11,776	10,938	11,039	10,962	10,761
Change	-	-1.67%	35.17%	46.13%	-7.11%	0.92%	-0.69%	-1.84%
P/E ratio	25.8x	22.9x	26.9x	27.9x	27.4x	26.6x	22.2x	18.4x
PBR	5.93x	6.1x	7.19x	8.89x	7.62x	6.97x	6.2x	5.15x
PEG	-	1.7x	1.9x	0.7x	-4.79x	5.09x	1.1x	0.9x
Capitalization / Revenue	1.82x	1.52x	1.76x	2.24x	1.88x	1.71x	1.57x	1.45x
EV / Revenue	1.75x	1.48x	1.74x	2.19x	1.86x	1.69x	1.53x	1.39x
EV / EBITDA	14.3x	13x	15.9x	17x	16.1x	15x	13x	11.2x
EV / EBIT	20.4x	18.6x	22.8x	22.8x	23x	22x	18.4x	15.3x
EV / FCF	22.6x	22.4x	37x	29.5x	32x	31.3x	24.3x	19.1x
FCF Yield	4.42%	4.45%	2.7%	3.39%	3.13%	3.19%	4.11%	5.24%
Dividend per Share ²	1.2	1.84	2.2	2.44	2.72	3.001	3.182	3.441
Rate of return	1.33%	2.02%	1.8%	1.35%	1.62%	1.76%	1.87%	2.02%
EPS ²	3.5	3.97	4.54	6.47	6.1	6.419	7.665	9.281
Distribution rate	34.3%	46.3%	48.5%	37.7%	44.6%	46.8%	41.5%	37.1%
Net sales ¹	3,464	4,015	4,632	5,373	5,878	6,533	7,142	7,731
EBITDA ¹	424	457.4	507.2	694.7	681.4	734.8	846.3	961.3
EBIT ¹	297.2	320.2	354	516.5	474.7	501.1	595.6	703.8
Net income ¹	245.3	269.8	304.9	433.6	405.6	423.4	502.7	601.7
Net Debt ¹	-235.6	-123.9	-104.2	-245.2	-134.7	-165.7	-242.2	-443.4
Reference price ²	90.44	90.95	122.23	180.19	167.40	170.46	170.46	170.46
Nbr of stocks (in thousands)	69,645	66,915	66,783	66,714	66,146	65,730	-	-
Announcement Date	22/02/22	16/02/23	15/02/24	20/02/25	19/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
TEXAS ROADHOUSE, INC.	26.56x	1.69x	15.02x	1.76%	1.12TCr
ARAMARK	28.97x	0.93x	12.1x	0.89%	1.4TCr
BRINKER INTERNATIONAL, INC.	12.85x	1.09x	7.42x	-.--%	602.4Cr
THE CHEESECAKE FACTORY INCORPORATED	16.29x	0.93x	10.64x	1.84%	328.57Cr
DO & CO AKTIENGESELLSCHAFT	18.43x	0.85x	7x	1.32%	232.1Cr
CREATE RESTAURANTS HOLDINGS INC.	55.79x	-	-	0.71%	184.68Cr
SSP GROUP PLC	12.7x	0.85x	4.44x	3%	172.87Cr
BJ'S RESTAURANTS, INC.	20.04x	-	-	-.--%	90Cr
TONGQINGLOU CATERING CO., LTD.	21.87x	-	-	1.3%	50Cr
Average	23.72x	1.06x	9.44x	1.2%	465.12Cr
Weighted average by Cap.	24.66x	1.17x	11.45x	1.16%