investorscraft@gmail.com

Intrinsic ValueRed Robin Gourmet Burgers, Inc. (RRGB)

Previous Close$6.74
Intrinsic Value
Upside potential
Previous Close
$6.74

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

Red Robin Gourmet Burgers, Inc. operates in the casual dining segment of the restaurant industry, specializing in gourmet burgers and American cuisine. The company generates revenue primarily through its owned and franchised restaurants, offering a diverse menu that includes signature burgers, appetizers, and beverages. Red Robin competes in a highly fragmented market, positioning itself as a mid-tier dining option with a focus on family-friendly service and customizable meal options. Its market presence is bolstered by a mix of company-operated locations and franchise partnerships, though it faces intense competition from both fast-casual and full-service dining chains. The company has historically emphasized value-driven promotions and loyalty programs to drive traffic, though recent performance has been challenged by inflationary pressures and shifting consumer preferences. Red Robin’s ability to adapt its menu and operational efficiency will be critical in maintaining its market position amid evolving industry dynamics.

Revenue Profitability And Efficiency

Red Robin reported revenue of $1.25 billion for FY 2024, reflecting its scale in the casual dining sector. However, the company posted a net loss of $77.5 million, with diluted EPS of -$4.93, indicating ongoing profitability challenges. Operating cash flow was $7.0 million, while capital expenditures totaled $26.0 million, suggesting constrained free cash flow generation. These metrics highlight operational inefficiencies and cost pressures impacting margins.

Earnings Power And Capital Efficiency

The company’s negative earnings and diluted EPS underscore weak earnings power in the current operating environment. Capital efficiency appears strained, with operating cash flow barely covering a fraction of capital expenditures. Red Robin’s ability to improve unit-level economics and leverage its fixed-cost base will be pivotal in restoring profitability and capital returns.

Balance Sheet And Financial Health

Red Robin’s balance sheet shows $30.7 million in cash and equivalents against total debt of $578.4 million, indicating a leveraged position. The absence of dividends aligns with its focus on preserving liquidity. The high debt load relative to cash reserves raises concerns about financial flexibility, particularly in a challenging macroeconomic climate for casual dining.

Growth Trends And Dividend Policy

The company has not paid dividends, prioritizing debt management and operational turnaround. Growth trends remain muted, with profitability pressures outweighing top-line stability. Red Robin’s strategy may hinge on optimizing its store footprint and enhancing digital sales channels to drive sustainable growth, though near-term headwinds persist.

Valuation And Market Expectations

Red Robin’s valuation likely reflects its struggles with profitability and high leverage. Market expectations appear subdued, with investors awaiting signs of operational improvement or successful cost-cutting initiatives. The stock’s performance will depend on the company’s ability to demonstrate a viable path to margin recovery.

Strategic Advantages And Outlook

Red Robin’s strengths include its established brand and diversified menu, but competitive and cost pressures remain significant hurdles. The outlook is cautious, with success contingent on executing operational efficiencies and adapting to changing consumer preferences. Strategic initiatives, such as menu innovation and off-premise sales growth, could provide upside if effectively implemented.

Sources

Company filings, 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