investorscraft@gmail.com

Intrinsic ValueBJ's Restaurants, Inc. (BJRI)

Previous Close$30.93
Intrinsic Value
Upside potential
Previous Close
$30.93

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

BJ's Restaurants, Inc. operates in the casual dining segment of the restaurant industry, specializing in high-quality, broad-menu offerings that include deep-dish pizza, craft beer, and signature entrees. The company generates revenue primarily through restaurant sales, leveraging a hybrid model of dine-in, takeout, and delivery services. With a focus on suburban locations and family-friendly atmospheres, BJ's differentiates itself through its extensive menu and regional brewery partnerships, appealing to a broad customer base. The casual dining sector remains competitive, but BJ's maintains a strong regional presence, particularly in the Western and Southern U.S., where it benefits from brand loyalty and consistent foot traffic. Its market positioning balances affordability with premium offerings, targeting middle-income consumers seeking a relaxed yet elevated dining experience. The company continues to innovate with seasonal menus and limited-time offerings to drive repeat visits and maintain relevance in a dynamic industry.

Revenue Profitability And Efficiency

BJ's Restaurants reported revenue of $1.36 billion for FY 2024, with net income of $16.7 million, reflecting a net margin of approximately 1.2%. Diluted EPS stood at $0.70, indicating modest profitability. Operating cash flow was robust at $101.5 million, though capital expenditures of $76.9 million suggest ongoing investments in store maintenance and potential expansion. The company's efficiency metrics highlight a focus on balancing growth with operational discipline.

Earnings Power And Capital Efficiency

The company's earnings power is supported by its ability to generate consistent operating cash flow, which covers capital expenditures and debt obligations. With an operating cash flow to capital expenditure ratio of 1.32, BJ's demonstrates prudent capital allocation. However, the modest net income suggests room for improved cost management or revenue optimization to enhance returns on invested capital.

Balance Sheet And Financial Health

BJ's Restaurants holds $26.1 million in cash and equivalents against total debt of $500.6 million, indicating a leveraged balance sheet. The debt level warrants monitoring, though the company's operating cash flow provides some cushion for servicing obligations. The absence of dividends allows for reinvestment in operations, but the financial structure may limit flexibility in adverse scenarios.

Growth Trends And Dividend Policy

Revenue growth trends reflect steady demand in the casual dining sector, though profitability remains constrained by industry-wide cost pressures. BJ's does not pay dividends, opting instead to reinvest cash flows into the business. This strategy aligns with its focus on maintaining competitiveness and potential expansion, but investors seeking income may find the lack of dividends less attractive.

Valuation And Market Expectations

The market appears to price BJ's Restaurants with cautious optimism, given its stable revenue base and niche positioning. The P/E ratio, derived from diluted EPS of $0.70, suggests modest earnings expectations. Investors likely weigh the company's leverage against its ability to sustain cash flow generation in a competitive environment.

Strategic Advantages And Outlook

BJ's strategic advantages include its differentiated menu, regional brand strength, and hybrid service model. The outlook hinges on its ability to manage costs and debt while capitalizing on post-pandemic dining trends. Success will depend on maintaining customer loyalty and adapting to shifting consumer preferences, particularly in delivery and digital engagement.

Sources

Company filings (CIK: 0001013488), FY 2024 financial data provided

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