Previous Close | $65.76 |
Intrinsic Value | $781.43 |
Upside potential | +1,088% |
Data is not available at this time.
The Chefs' Warehouse, Inc. operates as a premier distributor of specialty food products in the United States, catering primarily to high-end restaurants, hotels, and gourmet retailers. The company's revenue model hinges on sourcing and delivering premium ingredients, including artisanal cheeses, charcuterie, and specialty proteins, which are often difficult to procure through conventional supply chains. Its value proposition lies in providing curated, high-quality products alongside logistical expertise, ensuring reliability for culinary professionals. Within the competitive food distribution sector, CHEF distinguishes itself through a focus on niche, high-margin categories, fostering strong relationships with both suppliers and chefs. The company has carved out a defensible position by targeting upscale culinary markets, where demand for unique and premium ingredients remains resilient despite broader economic fluctuations. This specialization allows CHEF to maintain pricing power and customer loyalty, though it also exposes the business to cyclical trends in the hospitality industry.
For FY 2024, The Chefs' Warehouse reported revenue of $3.79 billion, reflecting its scale in the specialty food distribution market. Net income stood at $55.5 million, with diluted EPS of $1.32, indicating modest but stable profitability. Operating cash flow of $153.1 million suggests efficient working capital management, though capital expenditures of $49.5 million highlight ongoing investments in logistics and infrastructure to support growth.
The company's earnings power is underpinned by its ability to maintain margins in a competitive industry, leveraging its niche focus and supplier relationships. Capital efficiency appears balanced, with operating cash flow covering capex, though the $915.8 million debt load suggests reliance on leverage for expansion. The absence of dividends aligns with a reinvestment-focused strategy.
CHEF's balance sheet shows $114.7 million in cash and equivalents against total debt of $915.8 million, indicating a leveraged but manageable position. The debt level reflects strategic investments in scaling operations, but interest coverage and liquidity metrics would be critical to monitor, especially given the cyclicality of its end markets.
Growth trends are likely tied to expansion in the premium foodservice sector and potential acquisitions. The company does not currently pay dividends, prioritizing reinvestment in organic growth and strategic initiatives. This aligns with its stage of capturing market share in a fragmented industry.
With a market cap derived from 37.9 million shares outstanding, CHEF's valuation likely reflects expectations for steady growth in the specialty food segment. Investors may weigh its niche positioning against broader economic risks, such as hospitality sector volatility or input cost inflation.
CHEF's strategic advantages include its curated product portfolio and deep customer relationships in the high-end culinary space. The outlook hinges on sustained demand for premium ingredients and operational execution, though macroeconomic headwinds could pressure margins. Long-term success will depend on maintaining differentiation in a competitive distribution landscape.
Company filings (CIK: 0001517175), FY 2024 financial data provided
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |