SWEETGREEN, INC. |
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 24.71 USD | +0.77% |
|
+21.75% | +118.94% |
| Apr. 01 | Oppenheimer Raises Sweetgreen Price Target to $34 From $17, Maintains Outperform Rating | MT |
| Mar. 19 | JPMorgan Adjusts Price Target on Sweetgreen to $28 From $20, Maintains Overweight Rating | MT |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 3,424 | 949.6 | 1,270 | 2,776 | - | - |
| Enterprise Value (EV) 1 | 2,952 | 617.9 | 1,270 | 2,588 | 2,647 | 2,738 |
| P/E ratio | -5.81 x | -4.95 x | -11.2 x | -33.6 x | -47.2 x | -53.1 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 10.1 x | 2.02 x | 2.18 x | 4.17 x | 3.6 x | 3.05 x |
| EV / Revenue | 8.69 x | 1.31 x | 2.18 x | 3.88 x | 3.43 x | 3.01 x |
| EV / EBITDA | -46.8 x | -12.4 x | -455 x | 196 x | 85.5 x | 50.6 x |
| EV / FCF | -19.8 x | -4.41 x | - | -31.9 x | -29.4 x | - |
| FCF Yield | -5.05% | -22.7% | - | -3.13% | -3.4% | - |
| Price to Book | 1.36 x | 1.74 x | - | 6.1 x | 6.72 x | 7.23 x |
| Nbr of stocks (in thousands) | 106,999 | 110,800 | 112,426 | 113,210 | - | - |
| Reference price 2 | 32.00 | 8.570 | 11.30 | 24.52 | 24.52 | 24.52 |
| Announcement Date | 3/3/22 | 2/23/23 | 2/29/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 339.9 | 470.1 | 584 | 666.3 | 771.9 | 909.3 |
| EBITDA 1 | - | -63.1 | -49.93 | -2.795 | 13.21 | 30.94 | 54.15 |
| EBIT 1 | - | -134.4 | -193.3 | -122.3 | -91.58 | -64.57 | -54.15 |
| Operating Margin | - | -39.54% | -41.13% | -20.95% | -13.74% | -8.37% | -5.96% |
| Earnings before Tax (EBT) 1 | - | -153 | -189.1 | -113 | -81.71 | -58.5 | -53.09 |
| Net income 1 | -141.2 | -153.2 | -190.4 | -113.4 | -82.28 | -58.87 | -53.09 |
| Net margin | - | -45.07% | -40.51% | -19.41% | -12.35% | -7.63% | -5.84% |
| EPS 2 | -8.800 | -5.510 | -1.730 | -1.010 | -0.7295 | -0.5191 | -0.4616 |
| Free Cash Flow 1 | - | -149 | -140.1 | - | -81 | -90 | - |
| FCF margin | - | -43.85% | -29.79% | - | -12.16% | -11.66% | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Announcement Date | 6/17/21 | 3/3/22 | 2/23/23 | 2/29/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 96.43 | 102.6 | 124.9 | 124 | 118.6 | 125.1 | 152.5 | 153.4 | 153 | 151.6 | 179.1 | 173.1 | 162.3 | 172.6 |
| EBITDA 1 | -14.17 | -16.54 | -7.366 | -6.793 | -17.94 | -6.694 | 3.269 | 2.479 | -1.849 | -2.612 | 10.34 | 6.633 | -1.055 | 0.65 |
| EBIT 1 | -47.78 | -49.57 | -42.2 | -49.3 | -47.71 | -35.32 | -31.25 | -26.49 | -29.29 | -27.62 | -15.98 | -20.28 | -27.95 | -23 |
| Operating Margin | -49.55% | -48.32% | -33.78% | -39.75% | -40.24% | -28.24% | -20.49% | -17.26% | -19.14% | -18.22% | -8.92% | -11.72% | -17.22% | -13.33% |
| Earnings before Tax (EBT) 1 | -66.03 | -49.18 | -40.01 | -47.38 | -47.97 | -33.34 | -26.94 | -24.74 | -27.99 | -24.98 | -13.8 | -17.92 | -25.97 | -21 |
| Net income 1 | -66.18 | -49.2 | -40.03 | -47.4 | -49.26 | -33.66 | -27.26 | -25.06 | -27.41 | -25.24 | -13.82 | -18.01 | -25.68 | -21 |
| Net margin | -68.63% | -47.96% | -32.05% | -38.22% | -41.54% | -26.91% | -17.87% | -16.33% | -17.91% | -16.65% | -7.72% | -10.4% | -15.82% | -12.17% |
| EPS 2 | -1.140 | -0.4500 | -0.3600 | -0.4300 | -0.4400 | -0.3000 | -0.2400 | -0.2200 | -0.2400 | -0.2194 | -0.1220 | -0.1586 | -0.2267 | -0.1800 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 3/3/22 | 5/5/22 | 8/9/22 | 11/8/22 | 2/23/23 | 5/4/23 | 7/27/23 | 11/2/23 | 2/29/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - |
| Net Cash position 1 | - | 472 | 332 | - | 188 | 129 | 37.5 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | -149 | -140 | - | -81 | -90 | - |
| ROE (net income / shareholders' equity) | - | -88.6% | -31.9% | - | -16.1% | -14.5% | -12.7% |
| ROA (Net income/ Total Assets) | - | -29.8% | -22.8% | - | -9.3% | -7.9% | - |
| Assets 1 | - | 514.2 | 835.8 | - | 884.8 | 745.2 | - |
| Book Value Per Share 2 | - | 23.50 | 4.920 | - | 4.020 | 3.650 | 3.390 |
| Cash Flow per Share 2 | - | - | -0.3900 | - | 0.3000 | 0.3500 | - |
| Capex 1 | - | 84.5 | 96.9 | - | 95 | 115 | - |
| Capex / Sales | - | 24.87% | 20.61% | - | 14.26% | 14.9% | - |
| Announcement Date | 6/17/21 | 3/3/22 | 2/23/23 | 2/29/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
8
Last Close Price
24.52
USD
Average target price
21.29
USD
Spread / Average Target
-13.19%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +118.94% | 2.78B | |
| -7.91% | 197B | |
| +40.02% | 87.54B | |
| +8.80% | 39.89B | |
| -5.41% | 23.95B | |
| -5.57% | 23.36B | |
| -5.43% | 15.49B | |
| +49.82% | 11.24B | |
| +5.43% | 7.5B | |
| +12.44% | 5.8B |
- Stock Market
- Equities
- SG Stock
- Financials Sweetgreen, Inc.
