US · FAT
FAT Brands Inc.
- Sector
- Consumer Cyclical · Restaurants
- Headquarters
- Beverly Hills, CA 90212
- Website
- fatbrands.com
Price · as of 2024-12-31
—
Market cap 30.2M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $22.69 | — |
| Intrinsic Value(DCF) | $13.44 | — |
| Graham-Dodd Method(GD) | — | — |
| 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 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | $0.00 | $6.25 | |||
| 2017 | $4.31 | $73.10 | $0.07 | $0.00 | $3.93 |
| 2018 | $3.55 | $84.96 | $11,047.25 | $0.00 | $0.00 |
| 2019 | $2.42 | $28.47 | $286.41 | $0.00 | $0.00 |
| 2020 | $6.86 | $621.92 | $0.00 | $0.00 | $13.02 |
| 2021 | $5.85 | $111.72 | $1,274.28 | $0.00 | $0.00 |
| 2022 | $6.72 | $5,747.37 | $71,852.14 | $0.00 | $0.00 |
| 2023 | $7.51 | $59.22 | $9,085.27 | $0.00 | $0.00 |
| 2024 | $3.68 | $22.69 | $445.62 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates FAT Brands Inc.'s (FAT) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $22.69
- Current price
- —
- AI upside
- —
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
$13.44
— upside
Graham-Dodd
—
— 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 |
| FAT | FAT Brands Inc. | $1.69 | 30.2M | +1,243% | +695% | — | — | -0.33 | -0.14 | 0.11 | -118.07 | -0.34 | -0.05 | 25.38% | -8.81% | -32.03% | 53.36% | -4.94% | -14.18% | -3.24 | -0.38 | 0.30 | 0.14 | -113.18 | 9829.00% | 2335.00% | 3841.00% | -126.04% | -0.19 | -7.58% | 27.63% | -9.10% | 27.63% | -28.99 | -19.15 | 2.55 | -0.35 |
| ARKR | Ark Restaurants Corp. | $7.21 | 26M | +3,539% | -61% | — | -54% | -2.79 | 0.78 | 0.15 | -6248.53 | -1.43 | 0.78 | 35.58% | -2.45% | -6.92% | -23.84% | -3.43% | -6.33% | 2.62 | -9.82 | 0.77 | 0.58 | -4651.06 | 19444.00% | -969.00% | -16830.00% | -5.85% | 0.08 | -1.26% | 0.00% | 0.00% | 43.50% | -24.60 | -66.87 | 0.60 | 1.44 |
| CDRO | Codere Online Luxembourg,… | $5.95 | 271.56M | +1,212% | +1,022% | -82% | -48% | 54.98 | 12.27 | 1.47 | 52.33 | — | 12.27 | 96.15% | 2.16% | 1.95% | 23.76% | -12.66% | 7.24% | 0.22 | — | 1.40 | 1.35 | -7.40 | -24981.00% | 2416.00% | -13118.00% | 1.25% | 0.09 | -14.81% | 0.00% | 0.00% | 0.00% | 57.01 | 66.97 | 1.23 | 3.94 |
| LESL | Leslie's, Inc. | $3.39 | 31.39M | +6,009% | -72% | — | — | -0.09 | -0.05 | 0.02 | -7.11 | -0.01 | -0.04 | 35.40% | 1.12% | -19.08% | 81.00% | 2.14% | -26.45% | -2.48 | 0.22 | 1.57 | 0.42 | -6.95 | 88115.00% | -663.00% | -12768.00% | -75.08% | 0.04 | -2.56% | 0.00% | 0.00% | 0.00% | 69.41 | -58.17 | 0.78 | 0.96 |
| LITB | LightInTheBox Holding Co.… | $3.03 | 27.86M | +1,309% | -86% | — | +334% | -3.81 | -0.72 | 0.04 | -3.20 | -5.89 | -0.22 | 60.13% | -0.87% | -0.97% | 23.10% | 4.88% | -2.54% | -0.72 | — | 0.35 | 0.24 | 25.55 | 6471.00% | -5944.00% | 13069.00% | -531.49% | -0.62 | 112.77% | 0.00% | 0.00% | 13.03% | -0.48 | -0.02 | 0.00 | -2.52 |
| MKDW | MKDWELL Tech Inc. | $0.19 | 27.27M | +16,688% | +3,249% | — | +2,628% | -86.86 | -65.14 | 137.18 | -127.18 | -138.55 | -57.93 | 8.29% | -141.28% | -125.96% | 174.73% | -59.78% | -34.95% | -1.94 | -7.10 | 0.29 | 0.25 | -3.43 | 6269.00% | -4554.00% | 5155.00% | -1.15% | -0.28 | -66.61% | 0.00% | 0.00% | 0.00% | -99.79 | -89.57 | 140.98 | 7.65 |
| NDLS | Noodles & Company | $0.66 | 30.21M | +23,895% | +589% | — | — | -1.78 | -11.57 | 0.13 | 275.55 | -0.63 | -4.88 | 34.25% | -5.63% | -7.34% | -335.60% | -9.14% | -10.45% | -52.25 | -3.31 | 0.31 | 0.08 | 225.42 | 28095.00% | -201.00% | -1361.00% | -32.85% | 0.12 | -6.98% | 0.00% | 0.00% | 8.65% | -12.78 | -16.74 | 0.72 | 0.39 |
| NTZ | Natuzzi S.p.A. | $3.00 | 33.04M | +3,524% | -37% | — | — | -2.82 | 0.83 | 0.14 | 8.66 | — | 0.94 | 36.29% | -1.97% | -4.75% | -25.74% | -4.62% | -4.81% | 1.85 | -0.80 | 0.91 | 0.42 | 5.55 | -345.00% | -299.00% | -1080.00% | -7.97% | 0.01 | -2.63% | 0.00% | 0.00% | 0.00% | -19.81 | -34.86 | 0.39 | 0.89 |
| PFAI | Pinnacle Food Group Limit… | $2.68 | 31.15M | — | — | -93% | -33% | — | — | — | — | — | — | 47.28% | 18.69% | 8.70% | -45.98% | -44.00% | 6.07% | 0.35 | — | 1.34 | 1.33 | -0.55 | -6368.00% | 5660.00% | -160725.00% | — | 0.07 | 108.61% | — | 0.00% | — | — | — | — | — |
| RAVE | RAVE Restaurant Group, In… | $2.48 | 35.24M | +954% | -5% | -23% | -46% | 18.35 | 3.50 | 4.12 | 10.60 | 155.99 | 3.55 | 71.78% | 27.13% | 22.44% | 20.12% | 45.67% | 16.69% | 0.04 | -9.23 | 6.61 | 6.38 | -0.60 | 1176.00% | -91.00% | 2534.00% | 6.73% | 1.95 | 62.56% | 0.00% | 0.00% | 3.14% | 12.33 | 12.06 | 3.35 | 15.11 |
| REE | REE Automotive Ltd. | $0.90 | 25.44M | +1,953% | +164% | — | +59,543% | -0.85 | 4.11 | 518.92 | -0.69 | — | 4.11 | -1911.48% | -43239.89% | -61067.76% | -220.85% | -484.83% | -83.34% | 2.19 | -85.64 | 2.28 | 2.04 | 0.20 | -3807.00% | -8862.00% | -1774.00% | -80.58% | -1.91 | -468.82% | 0.00% | 0.00% | 20.06% | -0.93 | -0.96 | 400.83 | -11.23 |
About FAT Brands Inc.
FAT Brands Inc., a multi-brand franchising company, acquires, develops, and manages quick service, fast casual, casual dining, and polished casual dining restaurant concepts worldwide. As of August 22, 2022, it owned seventeen restaurant brands, including Round Table Pizza, Fatburger, Marble Slab Creamery, Johnny Rockets, Fazoli's, Twin Peaks, Great American Cookies, Hot Dog on a Stick, Buffalo's Cafe and Buffalo's Express, Hurricane Grill & Wings, Pretzelmaker, Elevation Burger, Native Grill & Wings, Yalla Mediterranean, and Ponderosa Steakhouse/Bonanza Steakhouse, as well as franchises and owns approximately 2,300 locations. The company was incorporated in 2017 and is headquartered in Beverly Hills, California. FAT Brands Inc. operates as a subsidiary of Fog Cutter Holdings, LLC.
- CEO
- Taylor A. Wiederhorn
- Employees
- 2.09K
- Beta
- 1.16
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($13.44 ÷ —) − 1 = — (DCF, example).