Previous Close | $328.21 |
Intrinsic Value | $121.09 |
Upside potential | -63% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings (10-K), investor presentations
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 |