|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 58.22 USD | -0.19% |
|
+9.11% | -28.27% |
| 06-03 | Shake Shack Still Lacks Revenue Consistency, Traffic Visibility, Morgan Stanley Says | MT |
| 06-03 | Raymond James Downgrades Shake Shack to Outperform From Strong Buy, Adjusts PT to $85 From $125 | MT |
Company Valuation: Shake Shack Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,824 | 1,631 | 2,925 | 5,196 | 3,267 | 2,354 | - | - |
| Change | - | -42.24% | 79.33% | 77.6% | -37.11% | -27.97% | - | - |
| Enterprise Value (EV) 1 | 2,685 | 1,565 | 2,878 | 5,122 | 3,155 | 2,230 | 2,177 | 2,100 |
| Change | - | -41.74% | 83.92% | 77.97% | -38.4% | -29.3% | -2.41% | -3.51% |
| P/E Ratio | -328x | -68.1x | 158x | 541x | 74.5x | 50.9x | 36.4x | 28.9x |
| PBR | 7.41x | 4.43x | 7.08x | 12.2x | 6.6x | 4.16x | 3.61x | 2.99x |
| PEG | - | -0x | -1x | -11.1x | 0x | 10.41x | 0.9x | 1.1x |
| Capitalization / Revenue | 3.82x | 1.81x | 2.69x | 4.15x | 2.26x | 1.43x | 1.24x | 1.1x |
| EV / Revenue | 3.63x | 1.74x | 2.65x | 4.09x | 2.18x | 1.35x | 1.14x | 0.98x |
| EV / EBITDA | 47.9x | 22.2x | 21.8x | 29.2x | 15x | 9.83x | 8.11x | 6.59x |
| EV / EBIT | -169x | -58.2x | 486x | 130x | 50.5x | 38.5x | 27.6x | 20.6x |
| EV / FCF | -62.3x | -23.8x | -205x | 144x | 55.8x | 52.7x | 34.4x | 18.7x |
| FCF Yield | -1.6% | -4.21% | -0.49% | 0.7% | 1.79% | 1.9% | 2.9% | 5.34% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.22 | -0.61 | 0.47 | 0.24 | 1.09 | 1.143 | 1.6 | 2.018 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 739.9 | 900.5 | 1,088 | 1,253 | 1,445 | 1,649 | 1,902 | 2,148 |
| EBITDA 1 | 56.03 | 70.5 | 131.8 | 175.6 | 209.9 | 226.9 | 268.5 | 318.7 |
| EBIT 1 | -15.85 | -26.89 | 5.921 | 39.55 | 62.51 | 57.98 | 78.95 | 102.1 |
| Net income 1 | -8.655 | -24.09 | 19.81 | 10.21 | 45.72 | 46.83 | 66.05 | 83.48 |
| Net Debt 1 | -138.9 | -66.64 | -47.58 | -74.03 | -112.4 | -123.2 | -176.9 | -253.2 |
| Reference price 2 | 72.16 | 41.53 | 74.12 | 129.80 | 81.17 | 58.22 | 58.22 | 58.22 |
| Nbr of stocks (in thousands) | 39,140 | 39,280 | 39,468 | 40,027 | 40,254 | 40,351 | - | - |
| Announcement Date | 17/02/22 | 16/02/23 | 15/02/24 | 20/02/25 | 26/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 51.02x | 1.35x | 9.83x | -.--% | 2.35B | |
| 22.07x | 8.48x | 15.37x | 2.63% | 202B | |
| 22.67x | 5.82x | 17.01x | 1.97% | 42.24B | |
| 28.17x | 3.07x | 17.34x | -.--% | 40.09B | |
| 18.29x | 3.84x | 11.93x | 3.49% | 25.64B | |
| 14.94x | 1.05x | 6.79x | 2.7% | 14.79B | |
| 16.27x | 2.89x | 13.57x | 2.55% | 10.39B | |
| 26.76x | 2.25x | - | 0.88% | 6.19B | |
| 17.35x | 1.71x | 7.16x | 4.57% | 4.37B | |
| Average | 24.17x | 3.39x | 12.37x | 2.09% | 38.71B | |
| Weighted average by Cap. | 22.31x | 6.47x | 14.98x | 2.29% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SHAK Stock
- Valuation Shake Shack Inc.
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition