investorscraft@gmail.com

Intrinsic ValueThe Cheesecake Factory Incorporated (CAKE)

Previous Close$56.53
Intrinsic Value
Upside potential
Previous Close
$56.53

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

The Cheesecake Factory Incorporated operates in the casual dining segment of the restaurant industry, known for its extensive menu featuring over 250 items, including its signature cheesecakes. The company generates revenue primarily through restaurant sales, with a secondary stream from bakery operations that supply desserts to its locations and third-party retailers. Its broad menu and large portion sizes differentiate it from competitors, appealing to a diverse customer base seeking value and variety. The Cheesecake Factory maintains a strong market position as a premium casual dining brand, leveraging its recognizable name and consistent quality to drive customer loyalty. The company operates over 300 locations globally, including franchises, and has expanded internationally to capitalize on growing demand for American-style dining. Its ability to maintain high average unit volumes despite industry-wide pressures underscores its operational resilience and brand strength.

Revenue Profitability And Efficiency

In FY 2024, The Cheesecake Factory reported revenue of $3.58 billion, with net income of $156.8 million, reflecting a net margin of approximately 4.4%. Diluted EPS stood at $3.20, supported by disciplined cost management despite inflationary pressures. Operating cash flow was $268.3 million, though capital expenditures of $160.4 million indicate ongoing investments in unit growth and maintenance. The company’s ability to sustain profitability in a challenging macroeconomic environment highlights its operational efficiency.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its ability to generate consistent cash flow, with operating cash flow covering capital expenditures by a comfortable margin. However, elevated total debt of $1.91 billion suggests leverage remains a consideration. The Cheesecake Factory’s capital efficiency is supported by its high average unit volumes, which help offset fixed costs and drive returns on invested capital.

Balance Sheet And Financial Health

The Cheesecake Factory’s balance sheet shows $84.2 million in cash and equivalents against $1.91 billion in total debt, indicating a leveraged but manageable position. The company’s ability to service debt is supported by steady cash flow generation. Shareholders’ equity remains positive, though debt levels warrant monitoring, particularly in a rising interest rate environment.

Growth Trends And Dividend Policy

The company has demonstrated steady growth, with international expansion and franchising contributing to top-line performance. A dividend of $1.11 per share reflects a commitment to returning capital to shareholders, though the payout ratio remains sustainable given current earnings. Future growth will likely hinge on unit expansion and same-store sales resilience amid competitive and economic headwinds.

Valuation And Market Expectations

Trading at a P/E multiple derived from its $3.20 EPS, the market appears to price in moderate growth expectations. Investors likely weigh the company’s brand strength against sector-wide challenges, including labor costs and consumer spending shifts. Valuation metrics suggest a balanced view of near-term risks and long-term potential.

Strategic Advantages And Outlook

The Cheesecake Factory’s strategic advantages include its strong brand recognition, diversified menu, and operational scale. Looking ahead, the company is well-positioned to navigate industry challenges, though macroeconomic uncertainty and competitive pressures remain key watchpoints. International growth and digital initiatives could provide additional levers for sustained performance.

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