|
Market Closed -
Nasdaq
16:00:00 2026-10-22 EDT
|
5-day change | 1st Jan Change | ||
| 172.78 USD | +2.96% |
|
+1.06% | +4.08% |
| 10-21 | Deutsche Bank Adjusts Texas Roadhouse Price Target to $200 From $234, Maintains Buy Rating | MT |
| 10-16 | BofA Adjusts Price Target on Texas Roadhouse to $225 From $276 | MT |
Company Valuation: Texas Roadhouse, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 6,299 | 6,086 | 8,163 | 12,021 | 11,073 | 11,016 | - | - |
| Change | - | -3.38% | 34.13% | 47.27% | -7.89% | -0.51% | - | - |
| Enterprise Value (EV) 1 | 6,063 | 5,962 | 8,059 | 11,776 | 10,938 | 10,881 | 10,824 | 10,719 |
| Change | - | -1.67% | 35.17% | 46.13% | -7.11% | -0.52% | -0.52% | -0.97% |
| P/E | 25.8x | 22.9x | 26.9x | 27.9x | 27.4x | 26.4x | 22.3x | 18.7x |
| PBR | 5.93x | 6.1x | 7.19x | 8.89x | 7.62x | 7.03x | 6.29x | 5.41x |
| PEG | - | 1.7x | 1.9x | 0.7x | -4.79x | 3.66x | 1.2x | 1x |
| Capitalization / Revenue | 1.82x | 1.52x | 1.76x | 2.24x | 1.88x | 1.69x | 1.54x | 1.42x |
| EV / Revenue | 1.75x | 1.48x | 1.74x | 2.19x | 1.86x | 1.67x | 1.52x | 1.38x |
| EV / EBITDA | 14.3x | 13x | 15.9x | 17x | 16.1x | 14.6x | 12.7x | 11x |
| EV / EBIT | 20.4x | 18.6x | 22.8x | 22.8x | 23x | 21.4x | 18.1x | 15.2x |
| EV / FCF | 22.6x | 22.4x | 37x | 29.5x | 32x | 26.1x | 23.2x | 19x |
| FCF Yield | 4.42% | 4.45% | 2.7% | 3.39% | 3.13% | 3.84% | 4.3% | 5.26% |
| Dividend per Share 2 | 1.2 | 1.84 | 2.2 | 2.44 | 2.72 | 2.998 | 3.261 | 3.646 |
| Rate of return | 1.33% | 2.02% | 1.8% | 1.35% | 1.62% | 1.74% | 1.89% | 2.11% |
| EPS 2 | 3.5 | 3.97 | 4.54 | 6.47 | 6.1 | 6.54 | 7.744 | 9.252 |
| Distribution rate | 34.3% | 46.3% | 48.5% | 37.7% | 44.6% | 45.8% | 42.1% | 39.4% |
| Net sales 1 | 3,464 | 4,015 | 4,632 | 5,373 | 5,878 | 6,524 | 7,143 | 7,751 |
| EBITDA 1 | 424 | 457.4 | 507.2 | 694.7 | 681.4 | 744.4 | 853.8 | 972.5 |
| EBIT 1 | 297.2 | 320.2 | 354 | 516.5 | 474.7 | 507.8 | 599.3 | 706 |
| Net income 1 | 245.3 | 269.8 | 304.9 | 433.6 | 405.6 | 431.9 | 507 | 600.6 |
| Net Debt 1 | -235.6 | -123.9 | -104.2 | -245.2 | -134.7 | -135.1 | -192 | -296.7 |
| Reference price 2 | 90.44 | 90.95 | 122.23 | 180.19 | 167.40 | 172.78 | 172.78 | 172.78 |
| Nbr of stocks (in thousands) | 69,645 | 66,915 | 66,783 | 66,714 | 66,146 | 65,641 | - | - |
| Announcement Date | 2/22/22 | 2/16/23 | 2/15/24 | 2/20/25 | 2/19/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.42x | 1.67x | 14.62x | 1.74% | 11.02B | |
| 19.74x | 7.76x | 14.03x | 2.97% | 179B | |
| 45.16x | 3.49x | 22.62x | 2.47% | 113B | |
| 25.07x | 1.27x | 12.45x | 2.21% | 56.71B | |
| 17.32x | 6.05x | 17.98x | 1.96% | 42.15B | |
| 24.99x | 3.13x | 17.77x | -.--% | 35.61B | |
| 17.08x | 3.92x | 12.18x | 3.38% | 26.65B | |
| 19.35x | 1.97x | 11.91x | 2.99% | 24.62B | |
| 15.21x | 1.09x | 7.16x | 2.65% | 15.24B | |
| 29.08x | 0.92x | 11.89x | 0.9% | 13.85B | |
| Average | 23.94x | 3.13x | 14.26x | 2.13% | 51.75B | |
| Weighted average by Cap. | 26.14x | 4.67x | 15.87x | 2.42% |
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
- TXRH Stock
- Valuation Texas Roadhouse, Inc.
Select your edition
All financial news and data tailored to specific country editions
