Previous Close | $188.48 |
Intrinsic Value | $593.59 |
Upside potential | +215% |
Data is not available at this time.
Texas Roadhouse, Inc. operates in the casual dining segment of the restaurant industry, specializing in hand-cut steaks, ribs, and made-from-scratch sides. The company generates revenue primarily through its company-owned restaurants, with a smaller contribution from franchise operations. Its value-driven, high-volume model emphasizes quality food and a lively atmosphere, differentiating it from competitors. Texas Roadhouse has carved a niche in the mid-tier dining market, appealing to families and groups seeking affordable yet premium experiences. The company’s focus on operational efficiency and customer satisfaction has solidified its position as a leader in the casual dining sector, with consistent same-store sales growth outperforming industry peers. Its strategic expansion in suburban and high-traffic urban areas further strengthens its market penetration.
In FY 2024, Texas Roadhouse reported revenue of $5.37 billion, reflecting steady growth driven by new store openings and comparable sales increases. Net income stood at $433.6 million, with diluted EPS of $6.47, underscoring robust profitability. Operating cash flow of $753.6 million highlights efficient operations, though capital expenditures were not disclosed, limiting full assessment of reinvestment activity.
The company demonstrates strong earnings power, with net income margins of approximately 8.1%. High operating cash flow relative to net income suggests effective working capital management. However, the absence of capital expenditure data precludes a detailed analysis of capital allocation efficiency and return on invested capital.
Texas Roadhouse maintains a solid balance sheet, with $245.2 million in cash and equivalents against total debt of $854.5 million. The debt level appears manageable given the company’s cash flow generation, though further details on debt maturity and interest coverage would provide deeper insight into financial flexibility.
The company has shown consistent growth, supported by unit expansion and same-store sales performance. Its dividend policy, with $2.51 per share in FY 2024, reflects a commitment to shareholder returns, though the payout ratio remains moderate, allowing room for reinvestment and future increases.
With a market capitalization derived from 66.75 million shares outstanding, Texas Roadhouse trades at a premium relative to industry peers, reflecting investor confidence in its growth trajectory and operational execution. The absence of specific valuation multiples limits a granular comparison.
Texas Roadhouse’s competitive edge lies in its strong brand loyalty, operational discipline, and scalable growth model. The outlook remains positive, supported by demand for casual dining and strategic expansion, though macroeconomic pressures on consumer spending could pose near-term challenges.
Company filings (10-K), investor presentations
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 |