Valuation FAT Brands Inc.

Equities

Market Closed - Nasdaq Other stock markets 03:59:50 2025-01-14 pm EST			5-day change	1st Jan Change
5.270 ^USD	+0.19%		-2.95%	-0.94%

Dec. 18	FAT Brands Inc. Announces the Opening of Five New Great American Cookies and Marble Slab Creamery Locations in Texas	CI
Dec. 03	Fat Brands Inc. Opens Fifth Round Table Pizza Opens Reno-Area Location	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025
Capitalization ¹	53.89	87.42	177.2	82.34	101	89.83	89.83
Change	-	62.23%	102.74%	-53.54%	22.7%	-11.09%	0%
Enterprise Value (EV)	53.89	87.42	177.2	82.34	101	89.83	89.83
Change	-	62.23%	102.74%	-53.54%	22.7%	-11.09%	0%
P/E ratio	-50.6x	-4.76x	-4.93x	-0.65x	-1.04x	-0.54x	-0.78x
PBR	-	-	-	-	-	-	-
PEG	-	-0x	-0.1x	-0x	0x	-0x	0x
Capitalization / Revenue	2.39x	4.83x	1.49x	0.2x	0.21x	0.15x	0.13x
EV / Revenue	0x	0x	0x	0x	0x	0.15x	0.13x
EV / EBITDA	-	-	-	0x	0x	1.4x	0.91x
EV / EBIT	-	-0x	0x	-0x	0x	-5.01x	-2.27x
EV / FCF	-	-	-	-	-	-0.94x	-1.22x
FCF Yield	-	-	-	-	-	-107%	-81.8%
Dividend per Share ²	-	-	-	-	0.56	0.56	0.56
Rate of return	-	-	-	-	9.24%	10.6%	10.6%
EPS ²	-0.073	-1.25	-2.15	-7.66	-5.85	-9.78	-6.725
Distribution rate	-	-	-	-	-9.57%	-5.73%	-8.33%
Net sales ¹	22.5	18.12	118.9	407.2	480.5	604.8	667.6
EBITDA ¹	-	-	-	88.8	91.23	64.1	99.15
EBIT ¹	-	-15.1	0.824	-17.9	22.33	-17.92	-39.5
Net income ¹	-	-14.86	-31.58	-126.2	-90.11	-166.5	-115.7
Net Debt	-	-	-	-	-	-	-
Reference price ²	3.693	5.950	10.590	4.947	6.060	5.270	5.270
Nbr of stocks (in thousands)	14,592	14,693	16,379	16,582	16,789	17,185	17,185
Announcement Date	4/27/20	3/25/21	3/21/22	2/22/23	3/7/24	-	-

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	Capi. ($)
FAT BRANDS INC.	-0.78x	-	-	+10.63%	89.83M
MCDONALD'S CORPORATION	22.35x	8.91x	16.28x	+2.54%	202B
CHIPOTLE MEXICAN GRILL, INC.	42.83x	5.9x	28.14x	-.--%	76.96B
YUM! BRANDS, INC.	20.72x	5.67x	16.14x	+2.25%	34.8B
RESTAURANT BRANDS INTERNATIONAL INC.	16.54x	3.46x	10.62x	+4.02%	19.7B
YUM CHINA HOLDINGS, INC.	17.25x	1.21x	7.89x	+1.62%	16.42B
DOMINO'S PIZZA INC.	23.68x	3.79x	18.42x	+1.62%	14.37B
WINGSTOP INC.	59.93x	11.45x	34.52x	+0.42%	7.99B
AMERICANA RESTAURANTS INTERNATIONAL PLC	22.66x	2.2x	9.65x	+2.57%	5.22B
Average	25.02x	5.32x	17.71x	+2.85%	41.93B
Weighted average by Cap.	26.70x	7.14x	18.40x	+1.95%