investorscraft@gmail.com

Intrinsic ValueCAVA Group, Inc. (CAVA)

Previous Close$60.62
Intrinsic Value
Upside potential
Previous Close
$60.62

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

CAVA Group, Inc. operates in the fast-casual dining sector, specializing in Mediterranean-inspired cuisine. The company generates revenue primarily through restaurant sales, leveraging a vertically integrated supply chain to maintain quality and cost efficiency. Its menu emphasizes fresh, health-conscious ingredients, catering to consumers seeking flavorful yet nutritious dining options. CAVA differentiates itself through a customizable bowl and pita format, combining convenience with culinary authenticity. The brand has cultivated a loyal customer base by blending fast service with a premium dining experience, positioning it as a leader in the growing fast-casual Mediterranean segment. With a focus on unit expansion and digital ordering capabilities, CAVA is well-positioned to capitalize on shifting consumer preferences toward healthier, convenient meal solutions. The company competes with other fast-casual chains but stands out through its unique flavor profiles and scalable operational model.

Revenue Profitability And Efficiency

CAVA reported revenue of $963.7 million for FY 2024, reflecting strong top-line growth. Net income stood at $130.3 million, with diluted EPS of $1.10, indicating healthy profitability. Operating cash flow of $161.0 million underscores efficient operations, though capital expenditures of $108.1 million highlight ongoing investments in expansion and infrastructure. The company’s ability to convert revenue into cash flow suggests disciplined cost management.

Earnings Power And Capital Efficiency

CAVA demonstrates robust earnings power, with net income margins of approximately 13.5%. The company’s capital efficiency is evident in its ability to fund growth while maintaining profitability. Operating cash flow significantly exceeds net income, indicating strong working capital management and low reliance on external financing for day-to-day operations. This positions CAVA well for sustained reinvestment in growth initiatives.

Balance Sheet And Financial Health

CAVA’s balance sheet shows $366.1 million in cash and equivalents against total debt of $378.7 million, suggesting a manageable leverage position. The company’s liquidity appears sufficient to support near-term obligations and growth plans. With no dividends paid, CAVA retains flexibility to allocate capital toward debt reduction or expansion, depending on strategic priorities.

Growth Trends And Dividend Policy

CAVA’s growth trajectory is driven by unit expansion and same-store sales increases, supported by its scalable model. The company does not currently pay dividends, opting instead to reinvest cash flows into growth opportunities. This aligns with its stage as a rapidly expanding player in the fast-casual dining space, where capturing market share remains a priority.

Valuation And Market Expectations

CAVA’s valuation reflects investor confidence in its growth potential, with a market capitalization that prices in continued expansion and margin stability. The absence of dividends suggests the market expects reinvestment to drive long-term value. Comparable multiples indicate CAVA trades at a premium to traditional restaurant chains, justified by its differentiated model and growth profile.

Strategic Advantages And Outlook

CAVA’s strategic advantages include its vertically integrated supply chain, strong brand identity, and focus on health-conscious consumers. The outlook remains positive, with opportunities to expand geographically and enhance digital engagement. Risks include competitive pressures and commodity inflation, but CAVA’s operational efficiency and loyal customer base provide a solid foundation for sustained growth.

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