investorscraft@gmail.com

Intrinsic ValueSweetgreen, Inc. (SG)

Previous Close$6.14
Intrinsic Value
Upside potential
Previous Close
$6.14

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

Sweetgreen, Inc. operates in the fast-casual restaurant sector, specializing in healthy, farm-to-table salads and bowls. The company differentiates itself through a focus on sustainability, organic ingredients, and digital-first ordering, leveraging its proprietary app and delivery partnerships. Sweetgreen targets health-conscious urban consumers, positioning itself as a premium brand in the competitive quick-service restaurant space. Its vertically integrated supply chain and emphasis on seasonal menus enhance customer loyalty and operational efficiency. The company’s expansion strategy prioritizes high-density metropolitan areas, where demand for convenient, nutritious dining options is strong. Sweetgreen’s direct-to-consumer model, supported by digital engagement, drives repeat business and mitigates reliance on third-party platforms. Despite competition from established players, its niche focus on wellness and sustainability provides a defensible market position.

Revenue Profitability And Efficiency

Sweetgreen reported revenue of $676.8 million for FY 2024, reflecting growth in its store footprint and digital sales. However, the company remains unprofitable, with a net loss of $90.4 million and diluted EPS of -$0.79. Operating cash flow was $43.4 million, but capital expenditures of $84.5 million indicate aggressive reinvestment in store openings and technology. The balance between growth spending and path to profitability remains a key focus.

Earnings Power And Capital Efficiency

Sweetgreen’s negative earnings highlight ongoing challenges in scaling profitably. The company’s capital efficiency is strained by high upfront costs for new locations and supply chain investments. While digital sales improve margins, the current loss per share suggests the need for greater operational leverage. Improving same-store sales and reducing unit-level costs will be critical to achieving sustainable earnings power.

Balance Sheet And Financial Health

Sweetgreen holds $214.8 million in cash and equivalents, providing liquidity for expansion. Total debt stands at $330.7 million, reflecting financing for growth initiatives. The absence of dividends aligns with its reinvestment strategy. The company’s financial health hinges on balancing debt obligations with cash flow generation from maturing stores and digital revenue streams.

Growth Trends And Dividend Policy

Sweetgreen’s growth is driven by new store openings and digital adoption, with no current dividend policy. The company prioritizes reinvestment to capture market share in the fast-casual segment. Comparable sales growth and unit economics will determine its ability to fund expansion organically. Long-term trends favoring healthy eating and convenience support its growth narrative, but execution risks remain.

Valuation And Market Expectations

The market values Sweetgreen based on its growth potential in the wellness-focused dining category. Persistent losses and high capex suggest investors are pricing in future profitability. Valuation multiples reflect optimism about scalability, but skepticism persists until the company demonstrates a clearer path to positive earnings. Competitive pressures and macroeconomic factors could influence sentiment.

Strategic Advantages And Outlook

Sweetgreen’s strengths lie in its brand loyalty, digital integration, and sustainable sourcing. The outlook depends on achieving scale efficiencies and navigating labor and supply chain challenges. Success will require maintaining premium positioning while expanding accessibility. If execution aligns with strategy, Sweetgreen could solidify its niche, but macroeconomic headwinds and operational execution remain key risks.

Sources

10-K filing, company investor relations

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