Previous Close | $10.79 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
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.
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.
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.
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 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.
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.
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.
Company 10-K (CIK: 0001606366), FY 2024 financial statements
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |