US · BH
Biglari Holdings Inc.
- Sector
- Consumer Cyclical · Restaurants
- Headquarters
- San Antonio, TX 78257
- Website
- biglariholdings.com
Price · as of 2024-12-31
$290.20
Market cap 1.21B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $380.12 | +30.99% |
| Intrinsic Value(DCF) | $129.85 | -55.25% |
| Graham-Dodd Method(GD) | $358.45 | +23.52% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | $159.77 | $189.26 | |||
| 2011 | $197.75 | $210.76 | |||
| 2012 | $184.56 | $107.38 | |||
| 2013 | $534.63 | $666.50 | |||
| 2014 | |||||
| 2015 | $247.72 | $16.79 | $142.30 | $0.00 | |
| 2016 | $275.83 | $501.39 | $51.93 | $539.54 | $368.39 |
| 2017 | $285.29 | $531.28 | $6.00 | $424.61 | $189.94 |
| 2018 | $127.24 | $310.45 | $40.39 | $360.44 | $52.22 |
| 2019 | $93.00 | $49.87 | $41.60 | $465.95 | $0.00 |
| 2020 | $153.28 | $81.92 | $117.02 | $186.15 | $562.12 |
| 2021 | $156.43 | $124.83 | $100.70 | $448.56 | $0.00 |
| 2022 | $181.80 | $438.50 | $104.16 | $223.71 | $0.00 |
| 2023 | $184.02 | $546.26 | $71.56 | $575.63 | $283.91 |
| 2024 | $217.89 | $380.12 | $87.03 | $358.45 | $0.00 |
AI valuation
Our deep-learning model estimates Biglari Holdings Inc.'s (BH) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $380.12
- Current price
- $290.20
- AI upside
- +30.99%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$129.85
-55.25% upside
Graham-Dodd
$358.45
+23.52% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| BH | Biglari Holdings Inc. | $290.20 | 1.21B | +31% | -55% | +24% | — | -81.12 | 0.53 | 0.84 | 8.50 | — | 0.61 | 38.28% | 6.38% | -1.04% | -0.64% | 1.82% | -0.44% | 0.26 | 3.77 | 1.16 | 1.08 | 3.16 | -10698.00% | -88.00% | -6156.00% | 6.25% | 0.34 | 3.26% | 0.00% | 0.00% | 0.00% | 13.91 | 16.86 | 0.89 | 2.18 |
| AMWD | American Woodmark Corpora… | $50.10 | 729.92M | +88% | -55% | -16% | -86% | 8.74 | 0.95 | 0.51 | 6.65 | — | 5.86 | 17.93% | 8.20% | 5.82% | 10.89% | 8.14% | 6.29% | 0.56 | 13.56 | 1.99 | 0.89 | 2.31 | -909.00% | -747.00% | -5298.00% | 7.56% | 0.59 | 4.85% | 0.00% | 0.00% | 3.18% | 9.49 | 20.26 | 0.78 | 2.83 |
| ARCO | Arcos Dorados Holdings In… | $8.80 | 1.85B | +102% | +182% | -74% | -10% | 11.05 | 3.24 | 0.37 | 6.41 | — | 3.72 | 13.12% | 7.26% | 3.33% | 29.07% | 9.23% | 5.03% | 3.39 | 6.87 | 0.61 | 0.39 | 3.15 | -1744.00% | 319.00% | -37798.00% | -3.70% | 0.35 | -3.00% | 3.08% | 34.00% | 3.08% | 9.94 | -53.06 | 0.72 | 2.53 |
| CBRL | Cracker Barrel Old Countr… | $32.72 | 730.58M | -10% | -53% | -53% | -46% | 18.85 | 1.89 | 0.25 | 10.16 | 149.97 | 2.00 | 32.95% | 1.58% | 1.33% | 10.29% | 3.46% | 2.15% | 2.44 | 2.69 | 0.50 | 0.12 | 5.64 | 1257.00% | 37.00% | 4809.00% | 6.89% | 0.35 | 3.79% | 2.64% | 49.80% | 14.41% | 35.68 | 32.58 | 0.56 | 2.12 |
| CNNE | Cannae Holdings, Inc. | $12.20 | 639.02M | +75% | -60% | — | — | -0.22 | 0.67 | 1.62 | -2.17 | -0.24 | 0.72 | 12.68% | -28.23% | -121.15% | -215.22% | -7.47% | -173.43% | 0.32 | -11.50 | 2.07 | 1.87 | -0.39 | 9197.00% | -639.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 7.17% | -6.99 | — | 1.97 | 1.42 |
| CRI | Carter's, Inc. | $33.55 | 1.22B | — | -56% | -72% | -22% | 13.49 | 1.34 | 0.43 | 6.87 | — | 1.73 | 45.36% | 4.97% | 3.17% | — | — | — | 0.70 | 4.21 | 2.51 | 1.32 | 0.78 | — | — | — | 5.54% | 0.24 | — | 4.55% | 61.40% | 4.55% | 9.70 | 20.35 | 0.48 | 2.63 |
| FWRG | First Watch Restaurant Gr… | $12.46 | 760.46M | +35% | +105% | -60% | -29% | 39.09 | 1.21 | 0.62 | 13.59 | 1172.71 | 24.38 | 13.04% | 2.76% | 1.59% | 3.18% | 2.49% | 1.19% | 1.18 | 2.02 | 0.29 | 0.17 | 6.60 | 333.00% | 2034.00% | 15248.00% | -4.08% | 0.75 | -2.28% | 0.00% | 0.00% | 7.62% | 43.76 | -47.69 | 1.21 | 1.07 |
| GIII | G-III Apparel Group, Ltd. | $30.59 | 1.29B | +341% | -68% | +95% | +51% | 5.65 | 0.65 | 0.34 | 3.76 | 47.06 | 1.05 | 40.82% | 9.21% | 6.09% | 11.99% | 12.10% | 7.50% | 0.17 | 15.55 | 2.62 | 1.58 | 0.30 | 1200.00% | 266.00% | -5148.00% | 24.99% | 0.62 | 15.74% | 0.00% | 0.00% | 9.93% | 4.06 | 4.35 | 0.37 | 3.65 |
| LGIH | LGI Homes, Inc. | $51.90 | 1.2B | +132% | -52% | +103% | — | 16.01 | 0.55 | 0.68 | 26.82 | — | 0.56 | 20.73% | 4.68% | 4.25% | 3.51% | 1.63% | 1.89% | 0.79 | — | 223.39 | 5.79 | 15.52 | -6241.00% | -2257.00% | -329.00% | -12.13% | -8.65 | -3.91% | 0.00% | 0.00% | 0.00% | 34.56 | -19.57 | 1.62 | 2.75 |
| SG | Sweetgreen, Inc. | $5.55 | 656.38M | +326% | -61% | — | — | -4.74 | 1.79 | 0.94 | -14.43 | -10.70 | 2.00 | 4.71% | -20.50% | -19.73% | -33.42% | -23.54% | -16.30% | 1.00 | -7332.53 | 1.09 | 0.80 | -4.25 | 4430.00% | 39.00% | 14420.00% | -18.75% | -0.11 | -20.14% | 0.00% | 0.00% | 0.00% | -6.47 | -7.56 | 1.33 | -0.61 |
About Biglari Holdings Inc.
Biglari Holdings Inc., through its subsidiaries, primarily operates and franchises restaurants in the United States. It owns, operates, and franchises restaurants under the Steak n Shake and Western Sizzlin names. As of December 31, 2021, it operated 199 Steak n Shake company-operated restaurants, 159 franchise partner units, and 178 traditional franchise units, as well as 3 Western Sizzlin company-operated restaurants and 38 franchised units. The company also engages in underwriting commercial trucking insurance; selling physical damage and non-trucking liability insurance to truckers; and providing property and casualty insurance. In addition, it operates oil and natural gas properties in the Gulf of Mexico; and publishes and sells magazines and related publishing products under the MAXIM brand name. Further, it licenses media products and services; and engages in the investment activities. The company was formerly known as The Steak n Shake Company and changed its name to Biglari Holdings Inc. in April 2010. Biglari Holdings Inc. was founded in 1934 and is based in San Antonio, Texas.
- CEO
- Sardar Biglari
- Employees
- 2.54K
- Beta
- 0.69
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($129.85 ÷ $290.20) − 1 = -55.25% (DCF, example).