Valuation The Chefs' Warehouse, Inc.

Equities

Market Closed - Nasdaq Other stock markets 04:00:00 2026-03-13 pm EDT			5-day change	1st Jan Change
64.60 ^USD	+0.98%		+2.70%	+3.64%

Mar. 11	The Chefs' Warehouse, Inc. Presents at UBS Global Consumer and Retail Conference, Mar-11-2026 09:00 AM
Mar. 04	Chefs' Warehouse Insider Sold Shares Worth $2,100,990, According to a Recent SEC Filing	MT

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	2,629	-	-
Change	-	6.45%	-10.76%	68.12%	31.17%	1.71%	-	-
Enterprise Value (EV) ¹	1,234	1,313	1,840	2,563	3,212	3,120	2,972	2,753
Change	-	6.45%	40.11%	39.26%	25.35%	-2.88%	-4.72%	-7.39%
P/E ratio	-251x	47x	33.6x	36.9x	37.8x	31x	26.8x	23.2x
PBR	-	-	2.58x	3.65x	-	3.48x	2.94x	2.33x
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	0.59x	0.55x	0.51x
EV / Revenue	0.71x	0.5x	0.54x	0.68x	0.77x	0.7x	0.62x	0.54x
EV / EBITDA	20.1x	8.32x	9.52x	11.7x	12.4x	11x	9.49x	7.95x
EV / EBIT	114x	12.4x	15.6x	18.6x	20.1x	17.9x	15.1x	12.1x
EV / FCF	-21x	-57.8x	437x	24.7x	36.6x	21.3x	18.2x	15.2x
FCF Yield	-4.76%	-1.73%	0.23%	4.04%	2.73%	4.69%	5.48%	6.58%
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	64.60	64.60	64.60
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.	30.98x	0.7x	10.96x	-.--%	2.63B
BUSY MING GROUP CO., LTD.	30.96x	1.12x	21.76x	-	10.94B
BID CORPORATION LIMITED	14.95x	0.6x	8.8x	3.07%	8.01B
METCASH LIMITED	12.13x	0.31x	7.17x	5.99%	2.29B
VITAL FARMS, INC.	13.24x	-	-	-.--%	771M
SLIGRO FOOD GROUP N.V.	18.97x	0.39x	7.08x	3.4%	670M
MARR S.P.A.	14.3x	0.36x	6.73x	6.38%	576M
Average	19.36x	0.58x	10.42x	3.14%	3.7B
Weighted average by Cap.	23.13x	0.80x	14.43x	2.96%