|
Market Closed -
Nasdaq
00:00:00 31/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 149.73 USD | +2.99% |
|
+25.26% | -37.22% |
| 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 | 4,051 | - | - |
| Change | - | -16.76% | 78.27% | 8.84% | -14.61% | -43.1% | - | - |
| Enterprise Value (EV) 1 | 5,582 | 4,826 | 8,281 | 9,227 | 8,131 | 5,172 | 5,242 | 5,302 |
| Change | - | -13.55% | 71.59% | 11.41% | -11.87% | -36.39% | 1.35% | 1.14% |
| P/E | 122x | 81.1x | 111x | 77.1x | 41.3x | 36.2x | 29.2x | 22.9x |
| PBR | -16.7x | -11x | -16.7x | -12.1x | -9.58x | -5.22x | -5.17x | -4.76x |
| PEG | - | 3.3x | 3.4x | 1.3x | 0.6x | -1.1x | 1.2x | 0.8x |
| Capitalization / Revenue | 18.3x | 12x | 16.6x | 13.3x | 10.2x | 5.42x | 4.72x | 4.14x |
| EV / Revenue | 19.8x | 13.5x | 18x | 14.7x | 11.7x | 6.93x | 6.11x | 5.42x |
| EV / EBITDA | 63.2x | 44.4x | 56.5x | 43.5x | 33.3x | 20.4x | 17.7x | 15.2x |
| EV / EBIT | 75.7x | 52.5x | 73.6x | 55.7x | 45.4x | 26.5x | 23.1x | 19.6x |
| EV / FCF | 268x | 92.3x | 103x | 87.3x | 77x | 45.5x | 33.7x | 28.7x |
| FCF Yield | 0.37% | 1.08% | 0.98% | 1.15% | 1.3% | 2.2% | 2.97% | 3.49% |
| 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% | 0.84% | 0.94% | 1.12% |
| EPS 2 | 1.42 | 1.77 | 2.35 | 3.7 | 6.21 | 4.132 | 5.136 | 6.546 |
| Distribution rate | 43.7% | 40.7% | 34.9% | 26.5% | 13.5% | 30.4% | 27.5% | 25.6% |
| Net sales 1 | 282.5 | 357.5 | 460.1 | 625.8 | 696.9 | 746.7 | 857.7 | 978.3 |
| EBITDA 1 | 88.39 | 108.8 | 146.5 | 212.1 | 244.2 | 253.3 | 295.5 | 348.7 |
| EBIT 1 | 73.76 | 91.93 | 112.6 | 165.6 | 179.3 | 195.4 | 227.2 | 270.5 |
| Net income 1 | 42.66 | 52.95 | 70.18 | 108.7 | 174.3 | 110.7 | 135.2 | 164.4 |
| Net Debt 1 | 420.8 | 529.6 | 622.1 | 890.3 | 1,013 | 1,121 | 1,191 | 1,251 |
| Reference price 2 | 173.06 | 143.62 | 260.39 | 285.37 | 256.19 | 149.73 | 149.73 | 149.73 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 36.23x | 6.93x | 20.42x | 0.84% | 4.05B | |
| 20.17x | 7.89x | 14.28x | 2.91% | 183B | |
| 46.31x | 3.62x | 23.48x | 2.43% | 118B | |
| 25.34x | 1.28x | 12.56x | 2.19% | 57.32B | |
| 16.65x | 6.07x | 18.01x | 1.93% | 42.41B | |
| 29.8x | 3.52x | 20.55x | -.--% | 40.34B | |
| 14.71x | 3.84x | 12.02x | 3.56% | 25.22B | |
| 19.58x | 1.99x | 12.04x | 2.96% | 24.91B | |
| 15.54x | 1.11x | 7.34x | 2.59% | 15.59B | |
| 29.84x | 0.94x | 12.1x | 0.88% | 14.23B | |
| Average | 25.42x | 3.72x | 15.28x | 2.03% | 52.49B | |
| Weighted average by Cap. | 27.03x | 4.85x | 16.51x | 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
