Valuation SpartanNash

Stocks

Market Closed - NYSE Other stock markets 16:00:00 2025-09-19 EDT			5-day change	1st Jan Change
26.90 ^USD	+1.66%		-.--%	-

12-08	SpartanNash Celebrates Expansion of Supermercado Nuestra Familia Banner, Company Footprint with Topeka Grand Opening	CI
11-17	SpartanNash Rolls Out New Line of Fresh & Finest Flavored Butters	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Market Cap ¹	513.2	631.6	934.9	1,088	801.6	614.7
Change	-	23.06%	48.03%	16.36%	-26.31%	-23.32%
Enterprise Value (EV) ¹	1,487	1,423	1,645	1,847	1,649	1,701
Change	-	-4.35%	15.59%	12.3%	-10.69%	3.11%
P/E Ratio	91x	8.32x	12.7x	32.5x	15.4x	2,058x
PBR	0.75x	0.86x	1.19x	1.41x	1.03x	0.83x
PEG	-	0x	-4.02x	-0.6x	0.3x	-20.7x
Capitalization / Revenue	0.06x	0.07x	0.1x	0.11x	0.08x	0.06x
EV / Revenue	0.17x	0.15x	0.18x	0.19x	0.17x	0.18x
EV / EBITDA	10.5x	6.53x	7.91x	11.3x	7.39x	7.25x
EV / EBIT	28.8x	11.1x	14.3x	26.5x	13.2x	13x
EV / FCF	14.6x	7.21x	17x	-667x	-87.8x	35x
FCF Yield	6.85%	13.9%	5.9%	-0.15%	-1.14%	2.86%
Dividend per Share ²	0.76	0.77	0.8	0.84	0.86	0.87
Rate of return	5.38%	4.37%	3.08%	2.72%	3.71%	4.78%
EPS ²	0.1552	2.117	2.05	0.95	1.5	0.008847
Distribution rate	490%	36.4%	39%	88.4%	57.3%	9,834%
Net sales ¹	8,536	9,348	8,931	9,643	9,729	9,549
EBITDA ¹	142.2	217.8	208	163.9	223.2	234.6
EBIT ¹	51.63	127.9	115.3	69.69	124.6	131.2
Net income ¹	5.742	75.91	73.75	34.52	52.24	0.299
Net Debt ¹	974.2	791.2	709.6	759	847.8	1,086
Reference price ²	14.12	17.61	26.01	30.85	23.15	18.21
Nbr of stocks (in thousands)	36,347	35,863	35,944	35,262	34,626	33,755
Announcement Date	2/26/20	3/3/21	3/2/22	3/1/23	2/28/24	2/26/25