|
Real-time Estimate
Cboe BZX
09:40:00 2026-08-19 EDT
|
5-day change | 1st Jan Change | ||
| 118.81 USD | +3.72% |
|
+2.86% | -51.97% |
| 08-11 | For McDonald's and rivals, cheap deals no longer do the trick | RE |
| 08-06 | Wingstop Inc. Appoints Jay Snowden as Director and Committee Member, Effective August 6, 2026 | CI |
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 | 3,121 | - | - |
| Change | - | -16.76% | 78.27% | 8.84% | -14.61% | -56.16% | - | - |
| Enterprise Value (EV) 1 | 5,582 | 4,826 | 8,281 | 9,227 | 8,131 | 4,223 | 4,256 | 4,293 |
| Change | - | -13.55% | 71.59% | 11.41% | -11.87% | -48.07% | 0.79% | 0.87% |
| P/E | 122x | 81.1x | 111x | 77.1x | 41.3x | 26.2x | 21.2x | 16.8x |
| PBR | -16.7x | -11x | -16.7x | -12.1x | -9.58x | -4.02x | -4.04x | -3.62x |
| PEG | - | 3.3x | 3.4x | 1.3x | 0.6x | -0.9x | 0.9x | 0.6x |
| Capitalization / Revenue | 18.3x | 12x | 16.6x | 13.3x | 10.2x | 4.08x | 3.51x | 3.1x |
| EV / Revenue | 19.8x | 13.5x | 18x | 14.7x | 11.7x | 5.51x | 4.79x | 4.27x |
| EV / EBITDA | 63.2x | 44.4x | 56.5x | 43.5x | 33.3x | 15.8x | 13.8x | 12x |
| EV / EBIT | 75.7x | 52.5x | 73.6x | 55.7x | 45.4x | 20.4x | 17.8x | 15.2x |
| EV / FCF | 268x | 92.3x | 103x | 87.3x | 77x | 32.1x | 25.8x | 21.7x |
| FCF Yield | 0.37% | 1.08% | 0.98% | 1.15% | 1.3% | 3.12% | 3.87% | 4.61% |
| 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% | 1.1% | 1.24% | 1.47% |
| EPS 2 | 1.42 | 1.77 | 2.35 | 3.7 | 6.21 | 4.369 | 5.414 | 6.837 |
| Distribution rate | 43.7% | 40.7% | 34.9% | 26.5% | 13.5% | 28.9% | 26.1% | 24.6% |
| Net sales 1 | 282.5 | 357.5 | 460.1 | 625.8 | 696.9 | 765.7 | 888 | 1,006 |
| EBITDA 1 | 88.39 | 108.8 | 146.5 | 212.1 | 244.2 | 266.5 | 307.8 | 357.5 |
| EBIT 1 | 73.76 | 91.93 | 112.6 | 165.6 | 179.3 | 206.8 | 239.5 | 282.1 |
| Net income 1 | 42.66 | 52.95 | 70.18 | 108.7 | 174.3 | 118.3 | 143.3 | 171 |
| Net Debt 1 | 420.8 | 529.6 | 622.1 | 890.3 | 1,013 | 1,102 | 1,136 | 1,173 |
| Reference price 2 | 173.06 | 143.62 | 260.39 | 285.37 | 256.19 | 114.55 | 114.55 | 114.55 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 26.22x | 5.51x | 15.85x | 1.1% | 3.12B | |
| 20.83x | 8.09x | 14.61x | 2.81% | 189B | |
| 29.62x | 3.63x | 20.55x | -.--% | 42.21B | |
| 17.82x | 5.56x | 16.23x | 2.07% | 39.53B | |
| 17.31x | 3.94x | 12.23x | 3.37% | 26.7B | |
| 15.93x | 1.15x | 7.58x | 2.54% | 16.05B | |
| 17.68x | 3.06x | 14.29x | 2.37% | 11.12B | |
| 28.62x | 2.37x | - | 0.84% | 6.48B | |
| 19.59x | 2.18x | 8.9x | 3.92% | 5.69B | |
| 64.35x | 1.68x | 12.3x | -.--% | 2.87B | |
| Average | 25.80x | 3.72x | 13.61x | 1.9% | 34.27B | |
| Weighted average by Cap. | 21.50x | 6.15x | 14.91x | 2.34% |
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
