Previous Close | $165.09 |
Intrinsic Value | $97.28 |
Upside potential | -41% |
Data is not available at this time.
Brinker International, Inc. operates in the casual dining segment of the restaurant industry, primarily through its flagship brands Chili’s Grill & Bar and Maggiano’s Little Italy. The company generates revenue via owned and franchised locations, leveraging a mix of dine-in, takeout, and delivery services. Brinker’s core strategy emphasizes value-driven menu offerings, operational efficiency, and digital engagement to sustain customer loyalty in a competitive sector. The company holds a mid-tier market position, balancing affordability with consistent quality to attract a broad demographic. Its franchising model provides scalable growth while mitigating capital intensity, though company-owned stores remain a significant revenue driver. Brinker competes with other casual dining chains by differentiating through its diverse menu, bar offerings, and loyalty programs. The company’s focus on off-premise dining and technology integration positions it to adapt to shifting consumer preferences post-pandemic.
Brinker reported revenue of $4.42 billion for FY 2024, with net income of $155.3 million, reflecting a net margin of approximately 3.5%. Operating cash flow stood at $421.9 million, underscoring solid cash generation despite elevated industry costs. Capital expenditures of $198.9 million indicate ongoing investments in store refreshes and digital capabilities. The company’s efficiency metrics suggest disciplined cost management, though margin pressures from labor and inflation persist.
Diluted EPS of $3.40 demonstrates Brinker’s ability to translate top-line growth into shareholder returns. The company’s capital efficiency is evident in its ability to fund operations and debt obligations while maintaining liquidity. However, high total debt of $1.99 billion relative to cash reserves ($64.6 million) highlights leverage risks, necessitating careful cash flow allocation.
Brinker’s balance sheet shows a leveraged position, with total debt significantly outweighing cash and equivalents. The absence of dividends suggests a focus on debt reduction and reinvestment. While operating cash flow supports near-term obligations, the company’s financial health depends on sustaining profitability amid macroeconomic headwinds.
Brinker’s growth is driven by unit expansion, digital sales, and menu innovation, though same-store sales trends remain critical. The company does not pay dividends, opting to prioritize debt management and growth initiatives. This aligns with its capital-light franchising strategy and reinvestment needs in a competitive landscape.
The market likely prices Brinker based on its recovery trajectory and margin resilience. Valuation multiples should reflect its hybrid franchised/owned model and leverage profile. Investors may weigh its ability to navigate cost inflation against top-line stability in assessing long-term upside.
Brinker’s strengths include brand recognition, off-premise sales infrastructure, and a balanced growth strategy. Challenges include debt levels and industry-wide cost pressures. The outlook hinges on sustaining traffic and margin improvements, with digital adoption and franchising as key enablers. Macroeconomic conditions will heavily influence near-term performance.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |