XNASFATBP
Market cap169mUSD
Jan 16, Last price
9.94USD
1D
0.40%
1Q
3.01%
IPO
-46.27%
Name
FAT Brands Inc
Chart & Performance
Profile
FAT Brands Inc., a multi-brand franchising company, acquires, develops, and manages quick service, fast casual, casual dining, and polished casual dining restaurant concepts worldwide. As of August 22, 2022, it owned seventeen restaurant brands, including Round Table Pizza, Fatburger, Marble Slab Creamery, Johnny Rockets, Fazoli's, Twin Peaks, Great American Cookies, Hot Dog on a Stick, Buffalo's Cafe and Buffalo's Express, Hurricane Grill & Wings, Pretzelmaker, Elevation Burger, Native Grill & Wings, Yalla Mediterranean, and Ponderosa Steakhouse/Bonanza Steakhouse, as well as franchises and owns approximately 2,300 locations. The company was incorporated in 2017 and is headquartered in Beverly Hills, California. FAT Brands Inc. operates as a subsidiary of Fog Cutter Holdings, LLC.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 480,457 17.98% | 407,224 242.55% | |||||||
Cost of revenue | 440,023 | 424,164 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 40,434 | (16,940) | |||||||
NOPBT Margin | 8.42% | ||||||||
Operating Taxes | (6,255) | 18,810 | |||||||
Tax Rate | |||||||||
NOPAT | 46,689 | (35,750) | |||||||
Net income | (90,110) -28.59% | (126,188) 299.54% | |||||||
Dividends | (16,347) | (16,603) | |||||||
Dividend yield | 6.61% | 18.26% | |||||||
Proceeds from repurchase of equity | 6,157 | ||||||||
BB yield | -2.49% | ||||||||
Debt | |||||||||
Debt current | 59,865 | 64,426 | |||||||
Long-term debt | 1,551,050 | 1,164,685 | |||||||
Deferred revenue | 21,958 | 21,698 | |||||||
Other long-term liabilities | 4,684 | 2,332 | |||||||
Net debt | 1,573,871 | 28,381,443 | |||||||
Cash flow | |||||||||
Cash from operating activities | (35,608) | (47,399) | |||||||
CAPEX | (18,896) | (23,171) | |||||||
Cash from investing activities | (59,805) | (12,497) | |||||||
Cash from financing activities | 118,553 | 28,738 | |||||||
FCF | (134,863) | 35,019 | |||||||
Balance | |||||||||
Cash | 37,044 | 28,668 | |||||||
Long term investments | (27,181,000) | ||||||||
Excess cash | 13,021 | ||||||||
Stockholders' equity | (224,672) | (133,163) | |||||||
Invested Capital | 1,377,368 | 1,116,691 | |||||||
ROIC | 3.74% | ||||||||
ROCE | 3.45% | ||||||||
EV | |||||||||
Common stock shares outstanding | 16,599 | 16,476 | |||||||
Price | 14.89 169.75% | 5.52 -44.52% | |||||||
Market cap | 247,159 171.76% | 90,948 -37.64% | |||||||
EV | 1,865,133 | 28,517,895 | |||||||
EBITDA | 71,565 | 10,075 | |||||||
EV/EBITDA | 26.06 | 2,830.56 | |||||||
Interest | 117,531 | 94,849 | |||||||
Interest/NOPBT | 290.67% |