US · CBRL
Cracker Barrel Old Country Store, Inc.
- Sector
- Consumer Cyclical · Restaurants
- Headquarters
- Lebanon, TN 37087-4779
- Website
- crackerbarrel.com
Price · as of 2025-08-01
$31.09
Market cap 730.58M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $29.43 | -5.34% |
| Intrinsic Value(DCF) | $15.53 | -50.05% |
| Graham-Dodd Method(GD) | $15.42 | -50.41% |
| Graham Formula(GF) | $17.54 | -43.59% |
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 |
|---|---|---|---|---|---|
| 2011 | $22.74 | $120.73 | $5.96 | $17.23 | $34.38 |
| 2012 | $38.59 | $30.06 | $11.98 | $24.39 | $61.98 |
| 2013 | $62.37 | $44.20 | $11.64 | $16.42 | $51.57 |
| 2014 | $63.16 | $48.84 | $13.08 | $4.91 | $52.53 |
| 2015 | $92.38 | $66.18 | $20.24 | $0.00 | $95.04 |
| 2016 | $89.94 | $123.21 | $16.62 | $0.00 | $82.42 |
| 2017 | $109.30 | $110.61 | $17.49 | $0.00 | $71.52 |
| 2018 | $111.13 | $124.70 | $16.65 | $0.00 | $119.36 |
| 2019 | $124.87 | $119.87 | $11.38 | $0.00 | $88.01 |
| 2020 | $96.99 | $92.49 | $0.00 | $0.00 | $12.11 |
| 2021 | $115.80 | $67.69 | $0.76 | $61.48 | $208.59 |
| 2022 | $79.04 | $82.54 | $0.00 | $0.00 | $132.33 |
| 2023 | $60.70 | $63.12 | $0.00 | $0.00 | $59.41 |
| 2024 | $43.11 | $66.02 | $0.00 | $0.00 | $16.41 |
| 2025 | $38.83 | $29.43 | $0.00 | $15.42 | $17.54 |
AI valuation
Our deep-learning model estimates Cracker Barrel Old Country Store, Inc.'s (CBRL) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $29.43
- Current price
- $31.09
- AI upside
- -5.34%
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
$15.53
-50.05% upside
Graham-Dodd
$15.42
-50.41% upside
Graham Formula
$17.54
-43.59% 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 |
| CBRL | Cracker Barrel Old Countr… | $31.09 | 730.58M | -5% | -50% | -50% | -44% | 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 |
| AXL | American Axle & Manufactu… | $8.62 | 1.02B | +234% | -78% | -44% | -69% | 15.69 | 0.98 | 0.09 | 3.79 | — | -8.33 | 12.10% | 3.94% | 0.57% | 5.99% | 4.63% | 0.67% | 4.86 | 1.30 | 1.63 | 1.07 | 3.03 | -20000.00% | 75.00% | 139.00% | 37.21% | 0.39 | 7.02% | 0.00% | 0.00% | 51.56% | 11.32 | 13.38 | 0.45 | 1.55 |
| BBW | Build-A-Bear Workshop, In… | $48.66 | 638.72M | -17% | -93% | -81% | -93% | 14.89 | 1.10 | 0.33 | 2.92 | 3.27 | 1.11 | 47.22% | 3.86% | 2.21% | 7.67% | 11.04% | 3.98% | 0.00 | 1256.73 | 1.58 | 0.63 | -1.02 | 45556.00% | -174.00% | -12959.00% | 2.82% | 0.30 | 4.63% | 0.00% | 0.00% | 3.59% | 6.32 | 26.29 | 0.24 | 3.41 |
| BJRI | BJ's Restaurants, Inc. | $37.99 | 840.5M | +4% | -62% | -49% | -81% | 49.81 | 2.25 | 0.61 | 15.10 | — | 2.27 | 74.17% | 1.04% | 1.23% | 4.54% | 1.66% | 1.47% | 1.35 | 2.57 | 0.41 | 0.24 | 5.49 | -1463.00% | 181.00% | 25493.00% | 2.96% | 0.52 | 2.89% | 0.00% | 0.10% | 4.94% | 92.73 | 53.14 | 0.96 | 2.35 |
| BLMN | Bloomin' Brands, Inc. | $6.12 | 521.53M | +178% | +5,827% | — | -91% | 40.71 | 1.61 | 0.14 | 16.38 | — | -1.80 | 55.75% | 0.94% | 0.14% | 5.64% | 0.52% | 0.40% | 9.20 | 0.82 | 0.29 | 0.18 | 13.89 | -10423.00% | 14.00% | 119847.00% | 17.83% | 0.31 | 3.38% | 7.11% | 289.30% | 7.32% | 95.44 | 36.94 | 0.90 | 0.76 |
| CARS | Cars.com Inc. | $8.54 | 510.81M | +366% | -61% | -21% | -66% | 24.16 | 1.03 | 0.67 | 2.29 | — | -2.18 | 83.03% | 8.33% | 2.77% | 4.08% | 5.29% | 1.84% | 0.00 | 0.99 | 1.87 | 1.66 | -0.30 | -5556.00% | 57.00% | -145.00% | 30.42% | 1.34 | 22.12% | 0.00% | 0.00% | 113.06% | 7.11 | 2.91 | 0.59 | 0.23 |
| CSV | Carriage Services, Inc. | $46.07 | 725.38M | -1% | -56% | — | -19% | 13.63 | 2.76 | 1.68 | 9.02 | 24.89 | -3.24 | 35.14% | 23.39% | 12.34% | 22.23% | 9.92% | 3.92% | 1.65 | 3.44 | 0.98 | 0.74 | 3.38 | 5476.00% | 328.00% | 1161.00% | 5.71% | 1.06 | 5.55% | 1.00% | 13.60% | 20.93% | 11.49 | 28.00 | 2.69 | 1.24 |
| KRUS | Kura Sushi USA, Inc. | $70.43 | 853.01M | -61% | -42% | -74% | — | -303.78 | 2.50 | 2.05 | 55.38 | — | 2.57 | 11.82% | -1.68% | -0.67% | -0.97% | -1.61% | -0.50% | 0.74 | -68.01 | 1.76 | 1.61 | 9.89 | -7975.00% | 1888.00% | -2477.00% | -3.73% | 0.58 | -7.29% | 0.00% | 0.00% | 0.00% | -144.08 | -31.83 | 2.43 | 2.33 |
| LQDT | Liquidity Services, Inc. | $31.61 | 980.35M | +102% | +92% | -75% | +9% | 33.07 | 4.57 | 1.95 | 16.65 | 86.80 | 10.67 | 43.81% | 7.36% | 5.89% | 14.56% | 68.42% | 7.78% | 0.07 | — | 1.38 | 1.23 | -3.53 | 3810.00% | 3120.00% | -384.00% | 6.35% | 0.41 | 161.51% | 0.00% | 0.00% | 4.08% | 21.59 | 12.84 | 1.59 | 5.16 |
| PLOW | Douglas Dynamics, Inc. | $45.92 | 1.06B | -11% | +25% | — | +1% | 23.06 | 3.84 | 1.65 | 14.47 | — | 22.34 | 25.68% | 11.22% | 7.15% | 17.19% | 11.59% | 7.71% | 0.76 | 6.08 | 2.78 | 1.10 | 2.32 | -1653.00% | 1540.00% | 9074.00% | 5.88% | 0.78 | 13.12% | 2.58% | 59.60% | 4.04% | 17.50 | 20.26 | 1.96 | 3.64 |
| 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 Cracker Barrel Old Country Store, Inc.
Cracker Barrel Old Country Store, Inc. develops and operates the Cracker Barrel Old Country Store concept in the United States. The company's Cracker Barrel stores consist of a restaurant with a gift shop. Its restaurants serve breakfast, lunch, and dinner, as well as dine-in, pick-up, and delivery services. The company's gift shops comprise various decorative and functional items, such as rocking chairs, seasonal gifts, apparel, toys, cookware, and various other gift items, as well as various candies, preserves, and other food items. As of September 15, 2021, it operated 664 Cracker Barrel stores in 45 states. The company was founded in 1969 and is headquartered in Lebanon, Tennessee.
- CEO
- Julie Felss Masino
- Employees
- 77.6K
- Beta
- 1.26
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($15.53 ÷ $31.09) − 1 = -50.05% (DCF, example).