Projected Income Statement: Red Robin Gourmet Burgers, Inc.

Forecast Balance Sheet: Red Robin Gourmet Burgers, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Net Debt - 158 159 - - - -
Change - - 0.63% - - - -
Announcement Date 10/03/22 28/02/23 28/02/24 26/02/25 25/02/26 - -
Estimates

Cash Flow Forecast: Red Robin Gourmet Burgers, Inc.

Fiscal Period: December 2021 2023 2024 2025 2026 2027
CAPEX 1 42.26 49.44 26.03 30.78 26.57 28.33
Change - - -47.34% 18.25% -13.69% 6.64%
Free Cash Flow (FCF) 1 5.031 -50.6 -18.99 6.224 4.861 15.5
Change - - 62.47% 132.78% -21.9% 218.93%
Announcement Date 10/03/22 28/02/24 26/02/25 25/02/26 - -
1USD in Million
Estimates

Forecast Financial Ratios: Red Robin Gourmet Burgers, Inc.

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027

Profitability

        
EBITDA Margin (%) - 5.47% 4.17% 5.29% 3.1% 5.76% 5.82% 6.53%
EBIT Margin (%) - -1.77% -1.38% 0.14% -4.25% 0.23% 0.99% 2.28%
EBT Margin (%) - -4.32% -6.08% -1.61% -6.22% -1.9% -1.11% 0.05%
Net margin (%) - -4.3% -6.14% -1.63% -6.21% -1.92% -1.11% 0.05%
FCF margin (%) - 0.43% - -3.88% -1.52% 0.51% 0.42% 1.37%
FCF / Net Income (%) - -10.06% - 238.35% 24.49% -26.73% -37.51% 2,715.06%

Profitability

        
ROA -7.48% -1.36% -1.13% 0.32% -1.85% 1.37% - -
ROE -114.73% -50.59% -188.95% 227.61% 148.1% 24.43% - -

Financial Health

        
Leverage (Debt/EBITDA) - - 2.99x 2.31x - - - -
Debt / Free cash flow - - - -3.14x - - - -

Capital Intensity

        
CAPEX / Current Assets (%) - 3.64% - 3.79% 2.09% 2.54% 2.28% 2.5%
CAPEX / EBITDA (%) - 66.53% - 71.77% 67.18% 44.14% 39.14% 38.27%
CAPEX / FCF (%) - 840.01% - -97.71% -137.11% 494.6% 546.57% 182.76%

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 - - - - - - - -
Change - - - - - - - -
EPS 1 - -3.19 -4.91 -1.34 -4.93 -1.31 -0.75 -0.14
Change - - -53.92% 72.71% -267.91% 73.43% 42.75% 81.33%
Nbr of stocks (in thousands) - 15,716 15,928 15,480 17,392 17,964 18,904 18,904
Announcement Date - 10/03/22 28/02/23 28/02/24 26/02/25 25/02/26 - -
1USD
Estimates
2026 *2027 *
P/E -12.2x -65.2x
PBR - -
EV / Sales 0.15x 0.15x
Yield - -

EPS & Dividend



Y-o-Y evolution of P/E

 
Trader
Investor
-
Global
-
Quality
-
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
9.130USD
Average target price
11.33USD
Spread / Average Target
+24.13%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. RRGB Stock
  4. Financials Red Robin Gourmet Burgers, Inc.