investorscraft@gmail.com

Intrinsic Value of BT Brands, Inc. (BTBD)

Previous Close$1.19
Intrinsic Value
Upside potential
Previous Close
$1.19

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

BT Brands, Inc. operates in the highly competitive quick-service restaurant (QSR) industry, focusing on value-driven burger concepts. The company generates revenue primarily through company-owned and franchised restaurant operations, leveraging a streamlined menu to optimize operational efficiency. While the QSR sector is dominated by large chains, BT Brands positions itself as a niche player, targeting cost-conscious consumers with a simplified, high-quality offering. Its market positioning relies on localized branding and lean cost structures to compete against larger incumbents. The company’s ability to scale hinges on franchise adoption and operational execution, though its current footprint remains limited compared to industry leaders. In a sector where scale and brand recognition drive success, BT Brands faces challenges in gaining market share but may capitalize on regional demand for affordable dining options.

Revenue Profitability And Efficiency

BT Brands reported revenue of $14.8 million for the period, alongside a net loss of $2.3 million, reflecting operational challenges in a competitive QSR landscape. The diluted EPS of -$0.37 underscores profitability pressures, while negative operating cash flow of $723,505 suggests cash burn from operations. Capital expenditures of $494,064 indicate ongoing investments, though the company’s ability to convert revenue into sustainable cash flow remains uncertain.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight inefficiencies in its current operating model. With a net loss and negative operating cash flow, BT Brands’ capital efficiency appears strained, requiring either improved margins or accelerated growth to achieve profitability. The absence of dividend payouts aligns with its focus on preserving liquidity amid financial headwinds.

Balance Sheet And Financial Health

BT Brands holds $1.95 million in cash against $4.05 million in total debt, indicating a leveraged position with limited liquidity buffers. The debt-to-equity ratio suggests financial risk, particularly given the company’s unprofitability. Sustained losses could further pressure its balance sheet unless operational improvements or additional financing are secured.

Growth Trends And Dividend Policy

Revenue trends and profitability metrics suggest stagnant or declining performance, with no dividend policy in place. The company’s growth strategy likely hinges on franchise expansion or operational turnaround, though current financials do not yet reflect successful execution. Investors should monitor same-store sales and unit economics for signs of improvement.

Valuation And Market Expectations

Given its unprofitability and negative cash flow, BT Brands’ valuation likely reflects market skepticism about near-term recovery. The stock’s performance may depend on operational restructuring or external catalysts, such as franchise growth or cost-cutting initiatives. Comparable QSR valuations suggest limited upside without material improvements in fundamentals.

Strategic Advantages And Outlook

BT Brands’ lean operating model and regional focus could offer flexibility in a challenging QSR environment. However, its financial health and competitive positioning remain concerns. The outlook hinges on executing a turnaround, possibly through franchising or menu innovation, but near-term risks outweigh visible catalysts.

Sources

Company filings (CIK: 0001718224), disclosed financials for FY ending 2024-12-29

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