investorscraft@gmail.com

Intrinsic Value of Wingstop Inc. (WING)

Previous Close$328.21
Intrinsic Value
Upside potential
Previous Close
$328.21

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

Wingstop Inc. operates as a fast-casual restaurant chain specializing in cooked-to-order chicken wings, tenders, and sides. The company primarily generates revenue through franchise royalties, franchise fees, and company-owned restaurant sales. Wingstop has carved a niche in the highly competitive quick-service restaurant (QSR) sector by emphasizing flavor variety, digital ordering, and a asset-light franchise model. Its market positioning leverages a strong brand identity centered around wing-centric offerings, which differentiates it from broader chicken-focused competitors. The company’s growth strategy focuses on domestic and international franchise expansion, supported by a scalable operating model and robust digital sales penetration. Wingstop’s emphasis on off-premise dining and delivery aligns with evolving consumer preferences, reinforcing its relevance in the QSR landscape. The brand’s cult-like following and consistent unit economics underscore its resilience in a fragmented industry.

Revenue Profitability And Efficiency

Wingstop reported revenue of $625.8 million for FY 2024, with net income of $108.7 million, reflecting a net margin of approximately 17.4%. Diluted EPS stood at $3.70, demonstrating strong profitability. Operating cash flow was robust at $157.6 million, while capital expenditures totaled $51.9 million, indicating disciplined reinvestment. The company’s asset-light model contributes to high returns on invested capital.

Earnings Power And Capital Efficiency

Wingstop’s earnings power is underscored by its scalable franchise model, which drives high-margin royalty and fee income. The company’s capital efficiency is evident in its ability to generate significant operating cash flow relative to capital expenditures. With a focus on digital sales and off-premise dining, Wingstop maintains low overhead costs, enhancing its earnings stability and scalability.

Balance Sheet And Financial Health

As of FY 2024, Wingstop held $315.9 million in cash and equivalents against total debt of $1.27 billion. The debt load reflects strategic leverage to fund growth initiatives, including international expansion. The company’s strong cash flow generation supports its ability to service debt while maintaining financial flexibility. No immediate liquidity concerns are apparent given its operating performance.

Growth Trends And Dividend Policy

Wingstop has consistently delivered unit growth and same-store sales increases, driven by digital adoption and menu innovation. The company paid a dividend of $1.08 per share in FY 2024, signaling a commitment to shareholder returns. Its growth trajectory is supported by a pipeline of new franchise locations and international market penetration, balancing reinvestment with capital distribution.

Valuation And Market Expectations

Wingstop’s valuation reflects investor confidence in its high-growth potential and asset-light model. The market appears to price in sustained unit expansion and margin resilience, given its premium to peers. Expectations are anchored to digital sales growth and international scalability, with limited exposure to inflationary pressures due to its franchise-heavy structure.

Strategic Advantages And Outlook

Wingstop’s strategic advantages include a differentiated brand, scalable franchise model, and strong digital capabilities. The outlook remains positive, with growth levers including international expansion, menu innovation, and operational efficiency. Risks include competitive pressures and commodity cost volatility, though the company’s pricing power and cost structure mitigate these concerns. Long-term prospects are bolstered by its niche positioning and loyal customer base.

Sources

Company filings (10-K), investor presentations

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