US · RAVE
RAVE Restaurant Group, Inc.
- Sector
- Consumer Cyclical · Restaurants
- Headquarters
- The Colony, TX 75056
- Website
- raverg.com
Price · as of 2025-06-29
$2.75
Market cap 41.92M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $26.13 | +850.18% |
| Intrinsic Value(DCF) | $2.35 | -14.55% |
| Graham-Dodd Method(GD) | $1.91 | -30.62% |
| Graham Formula(GF) | $1.34 | -51.38% |
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 | $2.87 | $26.53 | $0.00 | $1.46 | $2.06 |
| 2012 | $3.43 | $60.08 | $0.00 | $0.92 | $0.30 |
| 2013 | $7.31 | $152.44 | $0.00 | $0.00 | $0.00 |
| 2014 | $7.47 | $190.63 | $0.05 | $0.26 | $0.00 |
| 2015 | $10.44 | $3,427.55 | $0.78 | $0.76 | $0.00 |
| 2016 | $3.86 | $39.56 | $33.60 | $0.00 | $0.00 |
| 2017 | $1.50 | $516.48 | $0.02 | $0.00 | $0.00 |
| 2018 | $1.41 | $53.06 | $0.10 | $1.10 | $0.00 |
| 2019 | $2.56 | $135.61 | $0.15 | $0.04 | $0.48 |
| 2020 | $0.45 | $153.39 | $0.00 | $0.00 | $2.70 |
| 2021 | $1.27 | $445.86 | $0.27 | $0.77 | $0.00 |
| 2022 | $1.20 | $36.08 | $0.66 | $2.98 | $14.03 |
| 2023 | $2.05 | $39.66 | $0.80 | $1.20 | $1.98 |
| 2024 | $1.72 | $27.84 | $3.66 | $1.74 | $1.75 |
| 2025 | $3.42 | $26.13 | $1.67 | $1.91 | $1.34 |
AI valuation
Our deep-learning model estimates RAVE Restaurant Group, Inc.'s (RAVE) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $26.13
- Current price
- $2.75
- AI upside
- +850.18%
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
$2.35
-14.55% upside
Graham-Dodd
$1.91
-30.62% upside
Graham Formula
$1.34
-51.38% 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 |
| RAVE | RAVE Restaurant Group, In… | $2.75 | 41.92M | +850% | -15% | -31% | -51% | 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 |
| ARKR | Ark Restaurants Corp. | $6.93 | 24.97M | +3,688% | -59% | — | -52% | -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,… | $8.10 | 369.69M | +864% | +724% | -86% | -62% | 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 |
| FAT | FAT Brands Inc. | $0.28 | 5.19M | +8,004% | +4,700% | — | — | -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 |
| ISPO | Inspirato Incorporated | $4.26 | 53.54M | +4,570% | -61% | — | +33% | -2.80 | -0.19 | 0.09 | 3.45 | — | -0.16 | 42.60% | 7.95% | -1.93% | 11.00% | 16.46% | -2.91% | -1.59 | 10.59 | 0.28 | 0.13 | 3.04 | -9406.00% | -1496.00% | -6656.00% | -86.17% | -0.07 | -15.72% | 0.00% | 0.00% | 251.13% | 9.39 | -9.83 | 0.75 | -0.83 |
| NDLS | Noodles & Company | $5.87 | 34.35M | +2,595% | -23% | — | — | -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 |
| TOUR | Tuniu Corporation | $0.68 | 26.69M | +835% | +4,013% | +635% | +826% | 3.87 | 0.30 | 0.63 | -7.03 | — | 0.33 | 69.71% | 12.32% | 15.03% | 7.93% | 44.70% | 4.33% | 0.00 | 19.05 | 1.35 | 1.14 | -5.68 | -33704.00% | 1640.00% | -6213.00% | 26.10% | 0.11 | 60.28% | 0.00% | 0.00% | 106.62% | -9.00 | -6.74 | -1.11 | -5.11 |
| VNCE | Vince Holding Corp. | $3.10 | 41.35M | +1,785% | -80% | — | — | -1.02 | 0.46 | 0.07 | -8.22 | — | 0.46 | 49.47% | -5.85% | -6.49% | -42.84% | -8.51% | -8.51% | 2.93 | -2.61 | 1.31 | 0.46 | -7.09 | -17402.00% | 19.00% | 980389.00% | 92.02% | 0.30 | 10.52% | 0.00% | 0.00% | 32.91% | -8.22 | 7.92 | 0.48 | -5.77 |
| WPRT | Westport Fuel Systems Inc… | $1.98 | 34.38M | +5,527% | -23% | -27% | -82% | -3.03 | 0.48 | 0.22 | -15.11 | — | 0.51 | 19.05% | -8.16% | -7.22% | -14.68% | -14.46% | -6.75% | 0.39 | -8.82 | 1.55 | 1.01 | -2.88 | -5695.00% | -889.00% | -6615.00% | -14.73% | 0.07 | -5.71% | 0.00% | 0.00% | 18.96% | -3.31 | -8.39 | 0.27 | -4.00 |
About RAVE Restaurant Group, Inc.
Rave Restaurant Group, Inc., together with its subsidiaries, operates and franchises pizza buffet, delivery/carry-out (delco), and express restaurants under the Pizza Inn trademark in the United States and internationally. It operates through three segments: Pizza Inn Franchising, Pie Five Franchising, and Company-Owned Restaurants. The company's buffet restaurants are located in free standing buildings or strip centers in retail developments that offer dine-in, carryout, and catering services, as well as delivery services. Its delco restaurants provide delivery and carryout services and are located in shopping centers or other in-line retail developments. The company's Express restaurants serve customers through various non-traditional points of sale and are located in convenience stores, food courts, college campuses, airport terminals, travel plazas, athletic facilities, or other commercial facilities. In addition, it operates and franchises fast casual restaurants under the Pie Five Pizza Company or Pie Five trademarks. As of June 27, 2021, the company had 33 franchised Pie Five Units, 156 franchised Pizza Inn restaurants, and 11 licensed Pizza Inn Express, or PIE, kiosks. The company was formerly known as Pizza Inn Holdings, Inc. and changed its name to Rave Restaurant Group, Inc. in January 2015. Rave Restaurant Group, Inc. was founded in 1958 and is based in The Colony, Texas.
- CEO
- Brandon L. Solano
- Employees
- 21
- Beta
- 0.33
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2.35 ÷ $2.75) − 1 = -14.55% (DCF, example).