investorscraft@gmail.com

Intrinsic Value of Texas Roadhouse, Inc. (TXRH)

Previous Close$188.48
Intrinsic Value
Upside potential
Previous Close
$188.48

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount