|
Real-time Estimate
Cboe BZX
17:40:13 30/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 148.56 USD | +2.18% |
|
+20.29% | -39.04% |
| 10-29 | UBS Adjusts Price Target on Wingstop to $150 From $140, Maintains Neutral Rating | MT |
| 10-29 | RBC Raises Price Target on Wingstop to $175 From $150, Keeps Outperform Rating | MT |
Company Valuation: Wingstop Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,162 | 4,297 | 7,659 | 8,336 | 7,119 | 3,933 | - | - |
| Change | - | -16.76% | 78.27% | 8.84% | -14.61% | -44.75% | - | - |
| Enterprise Value (EV) 1 | 5,582 | 4,826 | 8,281 | 9,227 | 8,131 | 5,055 | 5,125 | 5,183 |
| Change | - | -13.55% | 71.59% | 11.41% | -11.87% | -37.84% | 1.38% | 1.14% |
| P/E | 122x | 81.1x | 111x | 77.1x | 41.3x | 35.2x | 28.2x | 22.2x |
| PBR | -16.7x | -11x | -16.7x | -12.1x | -9.58x | -5.07x | -5.02x | -4.58x |
| PEG | - | 3.3x | 3.4x | 1.3x | 0.6x | -1.1x | 1.1x | 0.8x |
| Capitalization / Revenue | 18.3x | 12x | 16.6x | 13.3x | 10.2x | 5.27x | 4.58x | 4.02x |
| EV / Revenue | 19.8x | 13.5x | 18x | 14.7x | 11.7x | 6.77x | 5.96x | 5.3x |
| EV / EBITDA | 63.2x | 44.4x | 56.5x | 43.5x | 33.3x | 19.9x | 17.3x | 14.9x |
| EV / EBIT | 75.7x | 52.5x | 73.6x | 55.7x | 45.4x | 25.9x | 22.5x | 19.2x |
| EV / FCF | 268x | 92.3x | 103x | 87.3x | 77x | 44.5x | 32.9x | 28x |
| FCF Yield | 0.37% | 1.08% | 0.98% | 1.15% | 1.3% | 2.25% | 3.04% | 3.57% |
| Dividend per Share 2 | 0.62 | 0.72 | 0.82 | 0.98 | 0.84 | 1.254 | 1.414 | 1.677 |
| Rate of return | 0.36% | 0.5% | 0.31% | 0.34% | 0.33% | 0.86% | 0.97% | 1.15% |
| EPS 2 | 1.42 | 1.77 | 2.35 | 3.7 | 6.21 | 4.132 | 5.164 | 6.546 |
| Distribution rate | 43.7% | 40.7% | 34.9% | 26.5% | 13.5% | 30.4% | 27.4% | 25.6% |
| Net sales 1 | 282.5 | 357.5 | 460.1 | 625.8 | 696.9 | 746.6 | 859.2 | 978.3 |
| EBITDA 1 | 88.39 | 108.8 | 146.5 | 212.1 | 244.2 | 253.4 | 296.1 | 348.7 |
| EBIT 1 | 73.76 | 91.93 | 112.6 | 165.6 | 179.3 | 195.5 | 227.5 | 270.5 |
| Net income 1 | 42.66 | 52.95 | 70.18 | 108.7 | 174.3 | 110.7 | 135.8 | 164.4 |
| Net Debt 1 | 420.8 | 529.6 | 622.1 | 890.3 | 1,013 | 1,121 | 1,191 | 1,250 |
| Reference price 2 | 173.06 | 143.62 | 260.39 | 285.37 | 256.19 | 145.39 | 145.39 | 145.39 |
| Nbr of stocks (in thousands) | 29,826 | 29,916 | 29,415 | 29,212 | 27,787 | 27,053 | - | - |
| Announcement Date | 16/02/22 | 22/02/23 | 21/02/24 | 19/02/25 | 18/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 35.18x | 6.77x | 19.95x | 0.86% | 3.93B | |
| 20.11x | 7.88x | 14.24x | 2.91% | 182B | |
| 47.13x | 3.68x | 23.83x | 2.39% | 120B | |
| 25.24x | 1.28x | 12.52x | 2.2% | 57.1B | |
| 16.56x | 6.04x | 17.93x | 1.94% | 42.18B | |
| 29.23x | 3.46x | 20.17x | -.--% | 39.57B | |
| 16.35x | 3.8x | 11.92x | 3.53% | 25.45B | |
| 19.61x | 2x | 12.06x | 2.95% | 24.95B | |
| 15.35x | 1.1x | 7.24x | 2.63% | 15.39B | |
| 30.98x | 0.96x | 12.45x | 0.85% | 14.77B | |
| Average | 25.58x | 3.70x | 15.23x | 2.03% | 52.57B | |
| Weighted average by Cap. | 27.32x | 4.84x | 16.56x | 2.37% |
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
- WING Stock
- Valuation Wingstop Inc.
Select your edition
All financial news and data tailored to specific country editions
