investorscraft@gmail.com

Intrinsic ValueNathan's Famous, Inc. (NATH)

Previous Close$101.12
Intrinsic Value
Upside potential
Previous Close
$101.12

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Nathan's Famous, Inc. operates in the highly competitive quick-service restaurant (QSR) industry, specializing in premium hot dogs, sausages, and related products. The company generates revenue through a hybrid model, combining franchising, licensing, and direct restaurant operations. Its iconic brand, established in 1916, enjoys strong recognition, particularly in the Northeast U.S., and leverages a diversified distribution network that includes retail grocery channels, foodservice, and international markets. Nathan's maintains a niche but loyal customer base, competing with larger QSR chains by emphasizing quality and heritage. The company's licensing agreements, including partnerships with major food distributors, provide stable royalty income while minimizing operational risks. Its market positioning is bolstered by strategic placements in high-traffic locations such as airports, stadiums, and entertainment venues. Despite its smaller scale compared to industry giants, Nathan's benefits from brand equity and a focused product lineup that resonates with consumers seeking authentic, premium fast-food options.

Revenue Profitability And Efficiency

Nathan's reported revenue of $138.6 million for FY 2024, with net income reaching $19.6 million, reflecting a robust net margin of approximately 14.1%. Diluted EPS stood at $4.80, demonstrating efficient earnings generation. Operating cash flow was strong at $20.0 million, supported by disciplined cost management and high-margin licensing revenue. Capital expenditures were minimal at -$313,000, indicating a capital-light business model focused on franchising and licensing rather than heavy infrastructure investments.

Earnings Power And Capital Efficiency

The company's earnings power is underpinned by its high-margin licensing and franchising operations, which require minimal incremental capital. Nathan's generated an operating cash flow of $20.0 million against net income of $19.6 million, highlighting efficient cash conversion. With low capital expenditures, the business demonstrates strong free cash flow generation, enabling reinvestment in brand growth and shareholder returns without significant debt reliance.

Balance Sheet And Financial Health

Nathan's balance sheet shows $21.0 million in cash and equivalents, providing liquidity against total debt of $66.4 million. The debt level, while notable, appears manageable given the company's consistent cash flow generation. The absence of significant capex requirements supports financial flexibility, though investors should monitor leverage ratios in the context of potential interest rate fluctuations or economic downturns affecting discretionary spending.

Growth Trends And Dividend Policy

Revenue growth has been steady, supported by franchise expansion and licensing deals. The company paid a dividend of $2.00 per share, reflecting a commitment to returning capital to shareholders. Future growth may hinge on international franchise penetration and retail product distribution, though the core U.S. market remains the primary driver. Dividend sustainability appears strong, backed by stable cash flows and a conservative payout ratio.

Valuation And Market Expectations

With a market cap derived from its current share price and 4.08 million shares outstanding, Nathan's trades at a P/E multiple that reflects its niche positioning and steady earnings. Investors likely value the company's brand strength and capital-efficient model, though its smaller scale may limit valuation premiums compared to larger QSR peers. Market expectations seem balanced between growth potential and macroeconomic sensitivity.

Strategic Advantages And Outlook

Nathan's strategic advantages include a timeless brand, asset-light operations, and diversified revenue streams. The outlook remains positive, with opportunities in international licensing and retail expansion. However, reliance on consumer discretionary spending and competition from larger chains pose risks. The company's ability to maintain pricing power and innovate within its product niche will be critical for sustained performance.

Sources

10-K filing, company investor relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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