Valuation The Chefs' Warehouse, Inc.

Stocks

Market Closed - Nasdaq Other stock markets 01:30:00 13/06/2026 am IST			5-day change	1st Jan Change
90.75 ^USD	+1.10%		+17.04%	+45.60%

21/05	Chefs' Warehouse Insider Sold Shares Worth $356,428, According to a Recent SEC Filing	MT
12/05	The Chefs' Warehouse, Inc. Announces Ivy Brown Did Not Stand for Re-election	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,234	1,313	1,172	1,971	2,585	3,701	-	-
Change	-	6.45%	-10.76%	68.12%	31.17%	43.17%	-	-
Enterprise Value (EV) ¹	1,234	1,313	1,840	2,563	3,212	4,232	4,071	3,905
Change	-	6.45%	40.11%	39.26%	25.35%	31.75%	-3.8%	-4.08%
P/E Ratio	-251x	47x	33.6x	36.9x	37.8x	43.6x	37.9x	31.3x
PBR	-	-	2.58x	3.65x	-	5.12x	4.22x	3.57x
PEG	-	-0x	1.6x	0.7x	1.4x	1.8x	2.5x	1.5x
Capitalization / Revenue	0.71x	0.5x	0.34x	0.52x	0.62x	0.83x	0.77x	0.71x
EV / Revenue	0.71x	0.5x	0.54x	0.68x	0.77x	0.95x	0.84x	0.75x
EV / EBITDA	20.1x	8.32x	9.52x	11.7x	12.4x	14.7x	12.8x	11x
EV / EBIT	114x	12.4x	15.6x	18.6x	20.1x	23.7x	20.1x	16.7x
EV / FCF	-21x	-57.8x	437x	24.7x	36.6x	27.7x	24.7x	21.2x
FCF Yield	-4.76%	-1.73%	0.23%	4.04%	2.73%	3.62%	4.05%	4.71%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.13	0.73	0.88	1.32	1.68	2.083	2.397	2.9
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,746	2,613	3,434	3,794	4,150	4,467	4,819	5,182
EBITDA ¹	61.3	157.9	193.2	219	258.3	288.7	318.8	354.2
EBIT ¹	10.81	106	117.6	137.8	159.6	178.9	202.5	233.5
Net income ¹	-4.923	27.75	34.59	55.48	72.36	97.34	113.8	135
Net Debt ¹	-	-	668.1	592.1	627.5	531.6	370.8	204.9
Reference price ²	32.57	34.32	29.55	48.76	63.53	90.75	90.75	90.75
Nbr of stocks (in thousands)	37,884	38,270	39,665	40,413	40,686	40,778	-	-
Announcement Date	09/02/22	15/02/23	14/02/24	12/02/25	11/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
THE CHEFS' WAREHOUSE, INC.	43.08x	0.94x	14.52x	-.--%	366.02Cr
BUSY MING GROUP CO., LTD.	20.51x	0.69x	11.97x	0.87%	1.06TCr
BID CORPORATION LIMITED	16.22x	0.64x	9.23x	2.86%	875.24Cr
METCASH LIMITED	12.77x	0.3x	7.01x	5.53%	243.08Cr
SLIGRO FOOD GROUP N.V.	13.54x	0.36x	6.11x	4.74%	64Cr
MARR S.P.A.	12.85x	0.32x	6.12x	6.9%	49Cr
VITAL FARMS, INC.	-25x	-	-	-.--%	47Cr
Average	13.43x	0.54x	9.16x	2.99%	385.81Cr
Weighted average by Cap.	20.38x	0.66x	10.71x	2%