US · SG
Sweetgreen, Inc.
- Sector
- Consumer Cyclical · Restaurants
- Headquarters
- Los Angeles, CA 90018
- Website
- sweetgreen.com
Price · as of 2025-12-28
$7.10
Market cap 656.38M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $23.62 | +232.68% |
| Intrinsic Value(DCF) | $2.16 | -69.58% |
| 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 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $0.00 | $17.10 | |||
| 2021 | $33.36 | $40.75 | $808.92 | $0.00 | $0.00 |
| 2022 | $7.07 | $24.22 | $14.46 | $0.00 | $0.00 |
| 2023 | $18.76 | $34.66 | $40.19 | $0.00 | $0.00 |
| 2024 | $23.94 | $28.65 | $4.22 | $0.00 | $0.00 |
| 2025 | $5.39 | $23.62 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Sweetgreen, Inc.'s (SG) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $23.62
- Current price
- $7.10
- AI upside
- +232.68%
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
$2.16
-69.58% 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 |
| SG | Sweetgreen, Inc. | $7.10 | 656.38M | +233% | -70% | — | — | -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 |
| 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 |
| BALY | Bally's Corporation | $14.22 | 699.09M | +277% | -66% | — | — | -1.03 | 19.01 | 0.24 | 38.98 | -0.44 | -0.19 | 54.17% | -10.54% | -23.17% | -170.41% | -5.00% | -8.93% | 159.83 | -0.83 | 0.66 | 0.43 | 34.70 | 23362.00% | 6.00% | -3015.00% | -14.61% | 0.17 | -1.66% | 0.00% | 0.00% | 22.95% | -20.73 | -62.40 | 2.19 | 0.02 |
| 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 |
| 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 |
| HOV | Hovnanian Enterprises, In… | $125.62 | 647.36M | -37% | -62% | +22% | -42% | 12.19 | 0.94 | 0.26 | 10.71 | — | 0.94 | 14.12% | 4.29% | 2.14% | 7.83% | 6.09% | 2.44% | 1.15 | 3.60 | 2904.11 | 1404.66 | 4.86 | -7499.00% | -88.00% | 277462.00% | 21.35% | 848.10 | 10.68% | 1.37% | 16.70% | 24.57% | 11.35 | 8.73 | 0.49 | 1.91 |
| 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 |
| SABR | Sabre Corporation | $1.18 | 466.29M | +2,594% | -46% | — | — | 1.20 | -0.60 | 0.23 | 9.40 | — | -0.18 | 56.44% | 12.66% | 18.93% | -39.25% | 13.03% | 11.47% | -4.24 | 0.79 | 1.07 | 0.91 | 8.02 | -28356.00% | -854.00% | 147452.00% | -33.84% | -0.11 | -7.92% | 0.00% | 0.00% | 115.72% | 12.24 | -20.12 | 1.55 | -0.22 |
| SES | SES AI Corporation | $1.64 | 526.75M | — | -71% | — | — | -1.57 | 0.56 | 76.99 | 0.94 | -1.90 | 0.57 | 63.14% | -5355.29% | -4911.03% | -31.44% | -328.31% | -27.20% | 0.04 | — | 12.14 | 11.55 | 1.17 | 8235.00% | — | 848.00% | -49.85% | -2.90 | -235.28% | 0.00% | 0.00% | 29.47% | 0.87 | 1.21 | -46.54 | 0.40 |
About Sweetgreen, Inc.
Sweetgreen, Inc., together with its subsidiaries, develops and operates fast-casual restaurants serving healthy foods prepared from seasonal and organic ingredients. The company also accepts orders through its online and mobile ordering platforms, as well as sells gift cards that can be redeemed in its restaurants. As of September 26, 2021, it owned and operated 140 restaurants in 13 states and Washington, D.C. The company was founded in 2006 and is headquartered in Los Angeles, California.
- CEO
- Jonathan Neman
- Employees
- 6.41K
- Beta
- 1.93
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2.16 ÷ $7.10) − 1 = -69.58% (DCF, example).