|
Market Closed -
Nasdaq
16:00:00 2026-09-23 EDT
|
5-day change | 1st Jan Change | ||
| 164.84 USD | -0.77% |
|
-3.08% | -0.70% |
| 09-16 | Restaurant Industry Faces Tough Macro Backdrop, With Favorable Views on Certain Big Companies, Seaport Says | MT |
| 09-16 | Seaport Initiates Texas Roadhouse at Buy With $195 Price Target | 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 | 10,820 | - | - |
| Change | - | -3.38% | 34.13% | 47.27% | -7.89% | -2.28% | - | - |
| Enterprise Value (EV) 1 | 6,063 | 5,962 | 8,059 | 11,776 | 10,938 | 10,685 | 10,605 | 10,459 |
| Change | - | -1.67% | 35.17% | 46.13% | -7.11% | -2.32% | -0.75% | -1.37% |
| P/E | 25.8x | 22.9x | 26.9x | 27.9x | 27.4x | 25x | 21.1x | 17.4x |
| PBR | 5.93x | 6.1x | 7.19x | 8.89x | 7.62x | 6.69x | 5.95x | 4.95x |
| PEG | - | 1.7x | 1.9x | 0.7x | -4.79x | 3.02x | 1.2x | 0.8x |
| Capitalization / Revenue | 1.82x | 1.52x | 1.76x | 2.24x | 1.88x | 1.65x | 1.51x | 1.39x |
| EV / Revenue | 1.75x | 1.48x | 1.74x | 2.19x | 1.86x | 1.63x | 1.48x | 1.35x |
| EV / EBITDA | 14.3x | 13x | 15.9x | 17x | 16.1x | 14.3x | 12.3x | 10.6x |
| EV / EBIT | 20.4x | 18.6x | 22.8x | 22.8x | 23x | 20.8x | 17.5x | 14.5x |
| EV / FCF | 22.6x | 22.4x | 37x | 29.5x | 32x | 26.8x | 22.6x | 18.4x |
| FCF Yield | 4.42% | 4.45% | 2.7% | 3.39% | 3.13% | 3.74% | 4.42% | 5.42% |
| Dividend per Share 2 | 1.2 | 1.84 | 2.2 | 2.44 | 2.72 | 2.975 | 3.18 | 3.441 |
| Rate of return | 1.33% | 2.02% | 1.8% | 1.35% | 1.62% | 1.8% | 1.93% | 2.09% |
| EPS 2 | 3.5 | 3.97 | 4.54 | 6.47 | 6.1 | 6.604 | 7.801 | 9.452 |
| Distribution rate | 34.3% | 46.3% | 48.5% | 37.7% | 44.6% | 45% | 40.8% | 36.4% |
| Net sales 1 | 3,464 | 4,015 | 4,632 | 5,373 | 5,878 | 6,541 | 7,157 | 7,768 |
| EBITDA 1 | 424 | 457.4 | 507.2 | 694.7 | 681.4 | 749.7 | 860.1 | 990.3 |
| EBIT 1 | 297.2 | 320.2 | 354 | 516.5 | 474.7 | 512.8 | 605.3 | 722.5 |
| Net income 1 | 245.3 | 269.8 | 304.9 | 433.6 | 405.6 | 435.3 | 511 | 614 |
| Net Debt 1 | -235.6 | -123.9 | -104.2 | -245.2 | -134.7 | -135.5 | -215.3 | -360.9 |
| Reference price 2 | 90.44 | 90.95 | 122.23 | 180.19 | 167.40 | 164.84 | 164.84 | 164.84 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.15x | 1.65x | 14.36x | 1.79% | 10.9B | |
| 31.31x | 0.97x | 12.59x | 0.84% | 14.92B | |
| 15.69x | 1.41x | 9.28x | -.--% | 8.64B | |
| 23.19x | 1.37x | 14.58x | 1.19% | 5.13B | |
| 17.01x | 0.76x | 6.2x | 1.45% | 2.4B | |
| 56.37x | - | - | 0.66% | 2.04B | |
| 14.9x | 0.89x | 4.55x | 2.61% | 1.91B | |
| 27.57x | - | - | -.--% | 1.31B | |
| 22.69x | - | - | 1.39% | 474M | |
| Average | 25.99x | 1.17x | 10.26x | 1.1% | 5.3B | |
| Weighted average by Cap. | 25.71x | 1.26x | 11.91x | 1.02% |
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
