investorscraft@gmail.com

Intrinsic ValueKrispy Kreme, Inc. (DNUT)

Previous Close$3.16
Intrinsic Value
Upside potential
Previous Close
$3.16

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

Krispy Kreme, Inc. operates as a global retailer of premium sweet treats, primarily known for its iconic doughnuts. The company generates revenue through a diversified model, including company-owned stores, franchised locations, and a growing e-commerce and delivery presence. Its product portfolio extends beyond doughnuts to include coffee, beverages, and complementary snacks, catering to both retail and wholesale customers. Krispy Kreme competes in the highly fragmented quick-service restaurant (QSR) and snack food industry, where brand loyalty and product quality are critical differentiators. The company leverages its heritage and strong brand recognition to maintain a competitive edge, particularly in North America and select international markets. Its omnichannel strategy, combining physical retail with digital sales, enhances accessibility and customer engagement. While facing competition from both large QSR chains and artisanal bakeries, Krispy Kreme maintains a niche position by emphasizing freshness, innovation, and a distinctive customer experience.

Revenue Profitability And Efficiency

Krispy Kreme reported revenue of $1.67 billion for FY 2024, reflecting its broad market reach. Net income stood at $3.1 million, with diluted EPS of $0.018, indicating modest profitability. Operating cash flow was $45.8 million, though capital expenditures of $120.8 million suggest significant reinvestment in store expansion and infrastructure. The company’s ability to balance growth with operational efficiency remains a key focus.

Earnings Power And Capital Efficiency

The company’s earnings power is tempered by high operating costs, as seen in its thin net margin. Capital efficiency is challenged by substantial capex, likely directed toward store refurbishments and international expansion. However, its strong brand and recurring revenue streams from franchising and wholesale partnerships provide a stable foundation for future earnings improvement.

Balance Sheet And Financial Health

Krispy Kreme’s balance sheet shows $28.96 million in cash and equivalents against $1.35 billion in total debt, highlighting a leveraged position. The debt load may constrain financial flexibility, though the company’s asset-light franchise model could help mitigate liquidity risks. Investors should monitor debt servicing capabilities amid rising interest rates.

Growth Trends And Dividend Policy

Growth is driven by international expansion and digital sales, though same-store sales trends are critical. The company pays a dividend of $0.14 per share, signaling confidence in cash flow stability. However, dividend sustainability depends on improving profitability and managing debt obligations.

Valuation And Market Expectations

The market likely prices Krispy Kreme based on its brand equity and growth potential rather than current earnings. Valuation multiples should be assessed against peers in the QSR space, with attention to execution risks in its expansion strategy.

Strategic Advantages And Outlook

Krispy Kreme’s brand strength and omnichannel strategy are key advantages. The outlook hinges on balancing debt reduction with growth investments, particularly in high-potential markets. Success will depend on maintaining product quality and scaling efficiently.

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