investorscraft@gmail.com

Intrinsic Value of El Pollo Loco Holdings, Inc. (LOCO)

Previous Close$10.79
Intrinsic Value
Upside potential
Previous Close
$10.79

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

El Pollo Loco Holdings, Inc. operates in the quick-service restaurant (QSR) sector, specializing in flame-grilled chicken with a Mexican-inspired flavor profile. The company generates revenue through company-operated restaurants and franchise royalties, leveraging a vertically integrated supply chain to maintain quality and cost efficiency. Its menu emphasizes healthier alternatives to traditional fast food, catering to health-conscious consumers while retaining broad appeal through customizable offerings like burritos, tacos, and salads. El Pollo Loco competes in the highly fragmented QSR industry, differentiating itself with a unique culinary niche that blends Mexican and American flavors. The brand maintains a strong regional presence in the Western U.S., particularly California, where it enjoys high brand recognition. Its franchise-driven expansion strategy balances capital-light growth with steady royalty income, though geographic concentration remains a risk. The company’s value proposition hinges on fresh ingredients, open kitchens, and a perception of authenticity, positioning it as a premium QSR player with mid-tier pricing.

Revenue Profitability And Efficiency

In FY 2024, El Pollo Loco reported $473.0 million in revenue, with net income of $25.7 million, reflecting a 5.4% net margin. Diluted EPS stood at $0.86, supported by disciplined cost management. Operating cash flow of $46.8 million and capital expenditures of $19.1 million suggest moderate reinvestment needs, with free cash flow generation supporting debt service and potential growth initiatives.

Earnings Power And Capital Efficiency

The company demonstrates stable earnings power, with operating cash flow covering interest obligations comfortably. Asset turnover appears efficient given the QSR model, though higher leverage (total debt of $263.0 million against minimal cash reserves) suggests reliance on consistent cash generation. Franchise royalties provide high-margin recurring income, enhancing capital efficiency.

Balance Sheet And Financial Health

El Pollo Loco’s balance sheet shows $2.5 million in cash against $263.0 million in total debt, indicating tight liquidity. The debt load is manageable given annual operating cash flow of $46.8 million, but limited cash buffers could constrain flexibility during downturns. No dividends are paid, preserving cash for debt reduction or growth.

Growth Trends And Dividend Policy

Growth relies on franchise expansion and same-store sales improvements, with no dividend payouts (dividend per share: $0). The capital-light franchise model supports scalability, though regional concentration in competitive Western markets may limit near-term upside. Comparable-store sales trends and unit economics will be critical to monitor.

Valuation And Market Expectations

At a $0.86 diluted EPS, the stock trades at a moderate earnings multiple, reflecting market skepticism about growth scalability beyond core markets. Valuation likely incorporates risks from debt levels and QSR sector margin pressures, balanced by the brand’s niche appeal and franchise potential.

Strategic Advantages And Outlook

El Pollo Loco’s differentiation in flame-grilled chicken and healthier offerings provides a competitive edge, but execution risks persist in national expansion. Supply chain control and franchisee relationships are strengths, while debt management and geographic diversification remain priorities. The outlook hinges on sustaining unit economics and leveraging its culinary niche amid rising QSR competition.

Sources

Company 10-K (CIK: 0001606366), FY 2024 financial statements

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount