investorscraft@gmail.com

Intrinsic ValueFAT Brands Inc. (FAT)

Previous Close$1.90
Intrinsic Value
Upside potential
Previous Close
$1.90

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

FAT Brands Inc. operates as a global franchising company specializing in casual dining and quick-service restaurant brands. The company owns and franchises a diverse portfolio of well-known brands, including Fatburger, Johnny Rockets, and Twin Peaks, among others. Its revenue model primarily relies on franchise fees, royalties, and supply chain revenues, leveraging a capital-light approach to expansion. FAT Brands targets both domestic and international markets, focusing on strategic acquisitions to broaden its brand portfolio and enhance scale. The company competes in the highly fragmented restaurant industry, where differentiation and brand loyalty are critical. By maintaining a multi-brand strategy, FAT Brands mitigates risks associated with single-brand dependence while capitalizing on cross-selling opportunities. Its market positioning emphasizes value-driven dining experiences, catering to varied consumer preferences across demographics. The franchising model allows for rapid scalability with lower operational overhead, though it requires consistent brand performance to sustain franchisee partnerships.

Revenue Profitability And Efficiency

FAT Brands reported revenue of $592.7 million for FY 2024, reflecting its broad franchise network. However, the company posted a net loss of $189.8 million, with diluted EPS of -$11.6, indicating significant profitability challenges. Operating cash flow was negative at $56.2 million, suggesting operational inefficiencies or high costs. The absence of capital expenditures highlights its asset-light franchising model, but cash flow constraints may limit near-term flexibility.

Earnings Power And Capital Efficiency

The company’s negative earnings and operating cash flow underscore weak earnings power in the current period. High debt levels relative to cash reserves further strain capital efficiency, as interest obligations may pressure future profitability. The franchising model typically generates high-margin royalties, but FAT Brands’ current financials suggest challenges in translating top-line growth into sustainable bottom-line performance.

Balance Sheet And Financial Health

FAT Brands holds $23.4 million in cash against $1.47 billion in total debt, indicating a leveraged balance sheet. The high debt-to-equity ratio raises concerns about financial health, particularly if interest rates remain elevated. With negative operating cash flow, the company may face liquidity constraints unless it refinances debt or improves operational performance.

Growth Trends And Dividend Policy

Despite financial headwinds, FAT Brands maintains an aggressive dividend policy, distributing $2.88 per share. This may signal confidence in long-term cash flow recovery but could be unsustainable given current losses. Growth relies on franchise expansion and acquisitions, though profitability must improve to support sustainable scaling.

Valuation And Market Expectations

The market appears cautious, given the company’s negative earnings and high leverage. Valuation metrics likely reflect skepticism about near-term turnaround potential. Investors may demand clearer profitability pathways before assigning higher multiples, especially in a competitive restaurant sector.

Strategic Advantages And Outlook

FAT Brands’ multi-brand franchising approach provides diversification benefits and scalability. However, execution risks, including debt management and franchisee performance, are critical to monitor. The outlook hinges on improving operational efficiency and stabilizing cash flows to support growth ambitions while addressing balance sheet concerns.

Sources

Company filings, financial statements

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