|
Market Closed -
Nasdaq
16:00:00 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 131.72 USD | +0.53% |
|
+7.74% | -44.77% |
| 10-15 | UBS Adjusts Wingstop Price Target to $140 From $160, Maintains Neutral Rating | MT |
| 10-15 | Morgan Stanley Adjusts Wingstop Price Target to $202 From $238, Maintains Overweight Rating | MT |
Company Valuation: Wingstop Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,162 | 4,297 | 7,659 | 8,336 | 7,119 | 3,588 | - | - |
| Change | - | -16.76% | 78.27% | 8.84% | -14.61% | -49.59% | - | - |
| Enterprise Value (EV) 1 | 5,582 | 4,826 | 8,281 | 9,227 | 8,131 | 4,692 | 4,760 | 4,827 |
| Change | - | -13.55% | 71.59% | 11.41% | -11.87% | -42.3% | 1.45% | 1.41% |
| P/E | 122x | 81.1x | 111x | 77.1x | 41.3x | 30.4x | 24.6x | 19.6x |
| PBR | -16.7x | -11x | -16.7x | -12.1x | -9.58x | -4.62x | -4.63x | -4.13x |
| PEG | - | 3.3x | 3.4x | 1.3x | 0.6x | -1x | 1x | 0.8x |
| Capitalization / Revenue | 18.3x | 12x | 16.6x | 13.3x | 10.2x | 4.7x | 4.06x | 3.6x |
| EV / Revenue | 19.8x | 13.5x | 18x | 14.7x | 11.7x | 6.15x | 5.39x | 4.84x |
| EV / EBITDA | 63.2x | 44.4x | 56.5x | 43.5x | 33.3x | 17.7x | 15.5x | 13.5x |
| EV / EBIT | 75.7x | 52.5x | 73.6x | 55.7x | 45.4x | 22.8x | 20x | 17.3x |
| EV / FCF | 268x | 92.3x | 103x | 87.3x | 77x | 35.9x | 29.1x | 24.8x |
| FCF Yield | 0.37% | 1.08% | 0.98% | 1.15% | 1.3% | 2.79% | 3.43% | 4.03% |
| Dividend per Share 2 | 0.62 | 0.72 | 0.82 | 0.98 | 0.84 | 1.264 | 1.416 | 1.681 |
| Rate of return | 0.36% | 0.5% | 0.31% | 0.34% | 0.33% | 0.96% | 1.07% | 1.28% |
| EPS 2 | 1.42 | 1.77 | 2.35 | 3.7 | 6.21 | 4.337 | 5.362 | 6.736 |
| Distribution rate | 43.7% | 40.7% | 34.9% | 26.5% | 13.5% | 29.1% | 26.4% | 25% |
| Net sales 1 | 282.5 | 357.5 | 460.1 | 625.8 | 696.9 | 763.4 | 883.3 | 997.5 |
| EBITDA 1 | 88.39 | 108.8 | 146.5 | 212.1 | 244.2 | 265.5 | 306.5 | 356.6 |
| EBIT 1 | 73.76 | 91.93 | 112.6 | 165.6 | 179.3 | 205.7 | 237.9 | 279.2 |
| Net income 1 | 42.66 | 52.95 | 70.18 | 108.7 | 174.3 | 117.6 | 141.9 | 169.1 |
| Net Debt 1 | 420.8 | 529.6 | 622.1 | 890.3 | 1,013 | 1,103 | 1,171 | 1,238 |
| Reference price 2 | 173.06 | 143.62 | 260.39 | 285.37 | 256.19 | 131.72 | 131.72 | 131.72 |
| Nbr of stocks (in thousands) | 29,826 | 29,916 | 29,415 | 29,212 | 27,787 | 27,243 | - | - |
| Announcement Date | 2/16/22 | 2/22/23 | 2/21/24 | 2/19/25 | 2/18/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 30.21x | 6.12x | 17.59x | 0.96% | 3.57B | |
| 18.95x | 7.5x | 13.56x | 3.09% | 172B | |
| 42.93x | 3.42x | 22.19x | 2.6% | 110B | |
| 24.6x | 1.25x | 12.24x | 2.25% | 55.63B | |
| 16.18x | 5.94x | 17.75x | 2% | 41.16B | |
| 27.17x | 3.37x | 19.11x | -.--% | 38.7B | |
| 16.63x | 3.84x | 11.96x | 3.48% | 25.85B | |
| 19.07x | 1.94x | 11.75x | 3.04% | 24.25B | |
| 15.18x | 1.09x | 7.15x | 2.66% | 15.21B | |
| 30.47x | 0.95x | 12.32x | 0.86% | 14.51B | |
| Average | 24.14x | 3.54x | 14.56x | 2.09% | 50.09B | |
| Weighted average by Cap. | 25.45x | 4.61x | 15.72x | 2.49% |
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
- WING Stock
- Valuation Wingstop Inc.
Select your edition
All financial news and data tailored to specific country editions
