NASDAQ
FWRG
Last Price
US $12.14
KEY FIGURES
MKT CAP
$0.7B
EPS
TTM
$0.29
PEG
TTM
0.70x
P/E
TTM
42.30x
P/S
TTM
0.58x
YIELD
0.00%
GROWTH
Revenue Y/Y
28.99%
(FY vs FY)
EBITDA Y/Y
Cash Flow (DCF)
Fair Value
Market $12.14
—
Default assumptions
EBITDA Multiple
Fair Value
Market $12.14
-94.15%
Default assumptions
Valuation
Financial
Performance
Financial risk - Cash flow debt coverage.
First Watch Restaurant Group, Inc. cash flow to debt ratio of 12.48% indicates that the company cannot generate enough cash to cover its debt over time. This level indicates weak financial health.
Financial risk - Healthy cash flow growth.
First Watch Restaurant Group, Inc.'s free cash flow has decreased 152.48% from $-12.28M last year to $-30.99M, signaling decreasing performance
Financial risk - Healthy debt to equity ratio.
First Watch Restaurant Group, Inc.'s debt to equity ratio is 1.64, which means that the company's assets are unhealthy financed, signaling financial risk. READ MORE: A ratio over 0.60 means the company finances its assets with debt, signaling financial risk. If ratio is negative, the company spent its own equity and risks bankruptcy
Financial risk - Healthy debt to equity ratio development.
First Watch Restaurant Group, Inc.'s debt has increased relative to shareholder equity from 1.36 last year to 1.64 today, signaling weakened financials
Financial risk - Net debt/EBITDA.
First Watch Restaurant Group, Inc. has a net debt to EBITDA ratio of 9.51x, which exceeds the 3.00x threshold, indicating high leverage and potential financial risk
Financial risk - ICR.
First Watch Restaurant Group, Inc.'s interest coverage ratio is 1.63, which means that the company struggles to meet interest obligations, signaling financial risk.
Financial risk - Profit margin growth.
First Watch Restaurant Group, Inc.'s profit margin has decreased (-25.78%) in the last year from 1.86% to 1.38%, signaling decreasing performance
Financial risk - Short term assets vs short term liabilities.
First Watch Restaurant Group, Inc.'s short-term liabilities of $167.50M exceed its short-term assets of $49.08M, signaling financial risk
Decreasing performance - ROA.
First Watch Restaurant Group, Inc.'s return on assets of 0.99% is lower than the 5.00% threshold, indicating inefficient asset utilization
Decreasing performance - Absolute return on equity.
First Watch Restaurant Group, Inc.'s return on equity of 2.85%, is lower than 15.00%, indicating bad performance
Increasing performance - Earnings quality.
First Watch Restaurant Group, Inc.'s operating cash flow exceeds its net income, indicating high-quality earnings backed by actual cash generation
Increasing performance - Earnings stability.
First Watch Restaurant Group, Inc. had positive net income in 4.00 out of 5 years, indicating stable and consistent earnings
Decreasing performance - Free cash flow.
First Watch Restaurant Group, Inc. has negative free cash flow, indicating the company is burning cash rather than generating it
Decreasing performance - FCF yield.
First Watch Restaurant Group, Inc. has negative free cash flow, indicating cash burn
Increasing performance - Healthy earnings growth.
First Watch Restaurant Group, Inc.'s yearly earnings has increased 2.68% since last year from $18.93M to $19.43M, signaling increasing performance
Increasing performance - Healthy revenue growth.
First Watch Restaurant Group, Inc.'s yearly revenue has increased 20.34% since last year from $1.02G to $1.22G, signaling increasing performance
Decreasing performance - ROIC.
ROIC 1.75% (Source: FMP key-metrics). Below the 5% partial-credit threshold. Score: 0 of 2. The 5% and 10% cutoffs anchor to typical US weighted-average cost of capital. Below 5% indicates the company is not generating returns above its likely cost of capital under this definition of invested capital. Invested capital here includes equity, non-current liabilities (pension obligations, deferred taxes, lease obligations), and short-term debt. Cash is not subtracted. Companies with substantial float, lease portfolios, or cash holdings will score lower under this definition than under narrower operating-capital definitions. See methodology.
Increasing performance - 3-year revenue CAGR.
First Watch Restaurant Group, Inc.'s 3-year revenue CAGR of 18.74% is positive, indicating growing revenue over the past 3 years
Increasing performance - Revenue consistency.
First Watch Restaurant Group, Inc. had revenue growth in 5.00 out of 5 years, indicating consistent revenue performance
Increasing performance - ROE consistency.
First Watch Restaurant Group, Inc. had positive ROE in 4.00 out of 5 years, indicating consistent and reliable returns on equity
Overvalued - DCF valuation.
First Watch Restaurant Group, Inc. has insufficient data to evaluate this check.
Overvalued - Earnings yield.
First Watch Restaurant Group, Inc. has an earnings yield of 2.36%, which is below the 4.00% threshold, indicating the stock may be expensive relative to its earnings
Overvalued - EBITDA valuation.
First Watch Restaurant Group, Inc. is overvalued relative to its fair value price of 0.71 based on EBITDA multiple model
Undervalued - EV/EBITDA.
First Watch Restaurant Group, Inc. has an EV/EBITDA ratio of 16.72x, which is below the 20.00x threshold, indicating reasonable valuation relative to its operating earnings
Undervalued - PEG ratio value.
First Watch Restaurant Group, Inc. has a PEG-ratio under 1 which is considered undervalued
Undervalued - P/B ratio.
First Watch Restaurant Group, Inc. has a price-to-book ratio of 1.18x, which is below the 5.00x threshold, indicating reasonable valuation relative to its book value
Undervalued - P/S ratio.
First Watch Restaurant Group, Inc. has a price-to-sales ratio of 0.58x, which is below the 8.00x threshold, indicating reasonable valuation relative to its revenue
Profit margin
Current Ratio
Capital Returns
2.85%
Return on equity
ROIC: 1.75%
Valuation History
43.0X
Price to Earnings
EV/EBITDA: 16.4X
Cash flow
Profit margin
-
(FY vs FY)
Cash flow Y/Y
7.90%
(FY vs FY)
EARNINGS FV (GRAHAM)
Fair Value
Market $12.14
11.29%
Default assumptions
Base valuations use default assumptions. Customize in the Valuator.