Valuation The Chefs' Warehouse, Inc.

Equities

Market Closed - Nasdaq Other stock markets 04:00:00 2026-03-06 pm EST			5-day change	1st Jan Change
62.90 ^USD	-0.51%		-11.89%	+0.91%

Mar. 04	Chefs' Warehouse Insider Sold Shares Worth $2,100,990, According to a Recent SEC Filing	MT
Feb. 11	The Chefs' Warehouse, Inc., Q4 2025 Earnings Call, Feb 11, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,234	1,313	1,172	1,971	2,585	2,560	-	-
Change	-	6.45%	-10.76%	68.12%	31.17%	-0.97%	-	-
Enterprise Value (EV) ¹	1,234	1,313	1,840	2,563	3,212	3,051	2,903	2,683
Change	-	6.45%	40.11%	39.26%	25.35%	-5.03%	-4.83%	-7.57%
P/E ratio	-251x	47x	33.6x	36.9x	37.8x	30.2x	26.1x	22.6x
PBR	-	-	2.58x	3.65x	-	3.39x	2.86x	2.27x
PEG	-	-0x	1.6x	0.7x	1.4x	1.3x	1.7x	1.5x
Capitalization / Revenue	0.71x	0.5x	0.34x	0.52x	0.62x	0.58x	0.54x	0.5x
EV / Revenue	0.71x	0.5x	0.54x	0.68x	0.77x	0.69x	0.61x	0.52x
EV / EBITDA	20.1x	8.32x	9.52x	11.7x	12.4x	10.7x	9.27x	7.75x
EV / EBIT	114x	12.4x	15.6x	18.6x	20.1x	17.5x	14.7x	11.8x
EV / FCF	-21x	-57.8x	437x	24.7x	36.6x	20.8x	17.8x	14.8x
FCF Yield	-4.76%	-1.73%	0.23%	4.04%	2.73%	4.8%	5.61%	6.74%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.13	0.73	0.88	1.32	1.68	2.085	2.41	2.78
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,746	2,613	3,434	3,794	4,150	4,429	4,767	5,134
EBITDA ¹	61.3	157.9	193.2	219	258.3	284.6	313.1	346.2
EBIT ¹	10.81	106	117.6	137.8	159.6	174.7	197	226.7
Net income ¹	-4.923	27.75	34.59	55.48	72.36	96.24	111.4	129
Net Debt ¹	-	-	668.1	592.1	627.5	490.9	343.6	123.8
Reference price ²	32.57	34.32	29.55	48.76	63.53	62.90	62.90	62.90
Nbr of stocks (in thousands)	37,884	38,270	39,665	40,413	40,686	40,694	-	-
Announcement Date	2/9/22	2/15/23	2/14/24	2/12/25	2/11/26	-	-	-

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.	30.17x	0.69x	10.72x	-.--%	2.56B
BUSY MING GROUP CO., LTD.	32.25x	1.17x	22.82x	-	11.23B
BID CORPORATION LIMITED	15.51x	0.62x	9.1x	2.97%	8.48B
METCASH LIMITED	12.7x	0.31x	7.38x	5.72%	2.4B
VITAL FARMS, INC.	15.3x	-	-	-.--%	891M
SLIGRO FOOD GROUP N.V.	19.28x	0.4x	7.15x	3.34%	691M
MARR S.P.A.	14.97x	0.37x	6.93x	6.09%	612M
Average	20.03x	0.59x	10.68x	3.02%	3.84B
Weighted average by Cap.	23.73x	0.83x	14.93x	2.88%