US · RRGB
Red Robin Gourmet Burgers, Inc.
- Sector
- Consumer Cyclical · Restaurants
- Headquarters
- Greenwood Village, CO 80111
- Website
- redrobin.com
Price · as of 2025-12-28
$3.70
Market cap 90.36M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $31.58 | +753.51% |
| Intrinsic Value(DCF) | $1.84 | -50.27% |
| 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 |
|---|---|---|---|---|---|
| 2011 | $35.14 | $31.15 | $3.52 | $22.21 | $18.61 |
| 2012 | $45.49 | $57.91 | $1.84 | $26.79 | $28.77 |
| 2013 | $73.63 | $70.34 | $3.64 | $31.36 | $27.53 |
| 2014 | $81.80 | $74.21 | $6.16 | $30.80 | $46.16 |
| 2015 | $67.19 | $66.60 | $11.89 | $37.81 | $59.47 |
| 2016 | $53.55 | $67.27 | $1.62 | $23.31 | $9.67 |
| 2017 | $60.90 | $63.40 | $0.00 | $34.15 | $33.61 |
| 2018 | $27.62 | $73.03 | $0.00 | $19.64 | $0.00 |
| 2019 | $18.50 | $74.30 | $0.00 | $17.33 | $0.00 |
| 2020 | $37.73 | $205.13 | $0.00 | $0.00 | $470.43 |
| 2021 | $15.90 | $6.36 | $0.00 | $0.00 | $0.00 |
| 2022 | $11.31 | $35.10 | $0.00 | $0.00 | $0.00 |
| 2023 | $7.18 | $96.08 | $0.00 | $0.00 | $0.00 |
| 2024 | $4.52 | $615.88 | $0.00 | $0.00 | $0.00 |
| 2025 | $4.61 | $31.58 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Red Robin Gourmet Burgers, Inc.'s (RRGB) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $31.58
- Current price
- $3.70
- AI upside
- +753.51%
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
$1.84
-50.27% 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 |
| RRGB | Red Robin Gourmet Burgers… | $3.70 | 90.36M | +754% | -50% | — | — | -3.52 | -0.77 | 0.07 | 10.66 | — | -0.71 | 67.95% | 0.23% | -1.92% | 24.43% | 0.65% | -3.87% | -4.83 | 0.11 | 0.45 | 0.20 | 9.14 | -7343.00% | -307.00% | -13278.00% | 7.59% | 0.19 | 1.45% | 0.00% | 0.00% | 74.35% | 206.45 | 92.54 | 0.48 | 1.57 |
| CHSN | Chanson International Hol… | $2.11 | 2.27M | +6,213% | +284% | -68% | -85% | 847.80 | 34.80 | 35.18 | 147.79 | 54.12 | 35.30 | 39.47% | -2.91% | 4.15% | 4.97% | -2.07% | 1.89% | 0.71 | -10.40 | 1.30 | 1.14 | 0.22 | 156667.00% | 565.00% | -15830.00% | 0.46% | 0.25 | 12.72% | 0.00% | 0.00% | 2.21% | -1212.41 | 217.32 | 35.23 | 17.01 |
| FLL | Full House Resorts, Inc. | $2.25 | 81.09M | +1,063% | +59% | — | — | -3.67 | 3.69 | 0.51 | 14.94 | -6.01 | -1.99 | 51.32% | 0.94% | -13.93% | -68.73% | 0.51% | -5.97% | 13.03 | 0.06 | 0.79 | 0.67 | 11.44 | 6111.00% | 2116.00% | -6931.00% | -25.95% | 0.21 | -7.14% | 0.00% | 0.00% | 0.00% | 231.55 | -16.44 | 2.18 | 0.41 |
| GENK | GEN Restaurant Group, Inc… | $1.92 | 63.25M | +3,215% | +29% | — | +50% | 6.39 | 2.28 | 0.14 | 8.88 | 10.23 | 9.63 | 10.52% | 0.23% | 0.28% | 44.88% | 0.35% | 2.14% | 12.81 | 1.19 | 0.83 | 0.66 | 7.35 | 6250.00% | 1512.00% | -21979.00% | -20.71% | 0.43 | -4.79% | 2.92% | 18.60% | 2.92% | 353.58 | -28.06 | 0.81 | 0.93 |
| GRWG | GrowGeneration Corp. | $1.13 | 67.62M | +4,774% | -59% | — | +450% | -1.39 | 0.57 | 0.36 | -1.65 | -17.55 | 0.63 | 23.15% | -27.52% | -26.21% | -33.74% | -41.32% | -23.95% | 0.31 | -742.46 | 4.66 | 2.67 | -0.32 | 789.00% | -1639.00% | -2843.00% | -5.51% | -0.07 | -3.00% | 0.00% | 0.00% | 13.39% | -0.95 | -13.02 | 0.26 | -0.58 |
| IRBT | iRobot Corporation | $0.05 | 1.72M | +55,270% | +5,141% | — | +129,652% | -1.44 | 3.42 | 0.31 | -2.96 | — | -1.92 | 20.88% | -15.10% | -21.34% | -112.92% | -51.51% | -23.29% | 3.71 | -4.66 | 1.32 | 0.84 | -0.91 | -5531.00% | -2344.00% | -7166.00% | -15.91% | -0.15 | -16.68% | 0.00% | 0.00% | 0.00% | -2.94 | -9.07 | 0.44 | 0.42 |
| LAZR | Luminar Technologies, Inc… | $0.06 | 4.54M | +9,482% | +3,115% | — | — | -0.57 | -0.71 | 2.08 | -2.10 | — | -0.65 | -34.07% | -577.01% | -362.28% | 122.61% | -312.93% | -62.25% | -2.42 | -16.09 | 4.05 | 3.63 | -1.86 | -6047.00% | 805.00% | 464.00% | -179.77% | -4.57 | -203.20% | 0.00% | 0.00% | 45.79% | -1.17 | -1.81 | 6.75 | -11.06 |
| PRPL | Purple Innovation, Inc. | $0.70 | 75.23M | +3,611% | -57% | — | — | -0.81 | 3.93 | 0.16 | -4.61 | — | 7.01 | 37.13% | -18.89% | -20.07% | -144.67% | -47.17% | -28.09% | 7.83 | -5.26 | 1.25 | 0.61 | -2.86 | -2222.00% | -444.00% | -6410.00% | -31.65% | -0.18 | -12.84% | 0.00% | 0.00% | 0.00% | -2.26 | -8.30 | 0.43 | -1.75 |
| QVCGA | QVC Group Inc. | $3.02 | 23.82M | +3,140% | +85% | — | — | -0.09 | -0.11 | 0.01 | 4.46 | -0.01 | -0.02 | 35.00% | -8.06% | -12.85% | 426.62% | -17.58% | -12.13% | -5.73 | -1.73 | 1.21 | 0.75 | 4.35 | 76962.00% | -804.00% | -4983.00% | 260.64% | 0.19 | 6.49% | 3.61% | -0.30% | 161.44% | -5.90 | 16.51 | 0.48 | 0.71 |
| STKS | The ONE Group Hospitality… | $2.02 | 62.83M | +1,213% | +1,293% | — | — | -5.58 | 0.45 | 0.14 | 17.35 | — | -1.11 | 18.23% | 1.60% | -2.35% | -12.14% | 1.37% | -2.61% | 3.12 | 0.35 | 0.53 | 0.39 | 15.07 | -84667.00% | 10235.00% | 2019.00% | -29.48% | 0.34 | -5.13% | 0.00% | 0.00% | 3.39% | 65.57 | -25.81 | 1.05 | 0.74 |
| THCH | TH International Limited | $2.14 | 68.56M | +130% | -41% | — | +161% | -1.60 | -0.88 | 0.53 | -9.21 | — | -0.78 | 15.35% | -25.09% | -29.62% | 72.62% | -33.32% | -24.37% | -2.23 | -15.55 | 0.27 | 0.22 | -6.48 | -5528.00% | -1172.00% | -7083.00% | -19.37% | -0.03 | -13.60% | 0.00% | 0.00% | 0.00% | -7.03 | -17.21 | 1.76 | -2.91 |
About Red Robin Gourmet Burgers, Inc.
Red Robin Gourmet Burgers, Inc., together with its subsidiaries, develops, operates, and franchises full-service and casual-dining restaurants. The company's restaurants primarily offer burgers and shareable pizzas; various appetizers, salads, soups, sandwiches, seafood, and other entrees; and desserts, wings, milkshakes, alcoholic and non-alcoholic specialty drinks, cocktails, wine, and beers. As of December 26, 2021, it operated approximately 531 Red Robin restaurants, including 430 were company-owned and 101 were operated by franchisees in the United States and one Canadian province. Red Robin Gourmet Burgers, Inc. was founded in 1969 and is based in Greenwood Village, Colorado.
- CEO
- David A. Pace
- Employees
- 21.44K
- Beta
- 2.30
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1.84 ÷ $3.70) − 1 = -50.27% (DCF, example).