investorscraft@gmail.com

Intrinsic ValueThe ONE Group Hospitality, Inc. (STKS)

Previous Close$2.16
Intrinsic Value
Upside potential
Previous Close
$2.16

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

The ONE Group Hospitality, Inc. operates in the upscale dining and hospitality sector, specializing in high-end steakhouse concepts and premium food and beverage services. The company generates revenue through owned and operated restaurants, as well as licensing its brands to third-party operators. Its flagship STK brand combines a modern steakhouse experience with a vibrant nightlife atmosphere, targeting affluent urban consumers. The company also manages food and beverage operations for luxury hotels, leveraging partnerships to expand its market presence. In a competitive industry, The ONE Group differentiates itself through experiential dining, emphasizing ambiance and service quality. Its dual revenue streams—direct restaurant operations and management services—provide diversification, though reliance on discretionary consumer spending exposes it to economic cycles. The company’s focus on high-margin premium offerings positions it favorably within the niche upscale dining segment.

Revenue Profitability And Efficiency

The ONE Group reported revenue of $673.3 million for FY 2024, reflecting its scale in the upscale dining market. However, net income stood at -$15.8 million, with diluted EPS of -$1.12, indicating profitability challenges. Operating cash flow was $44.2 million, suggesting some operational efficiency, but capital expenditures of -$71.6 million highlight significant reinvestment needs. The company’s ability to convert revenue into sustainable profits remains a key focus area.

Earnings Power And Capital Efficiency

Despite negative net income, the company’s operating cash flow demonstrates underlying earnings potential. The disparity between operating cash flow and net income suggests non-cash charges or one-time expenses impacted profitability. Capital expenditures exceeded operating cash flow, indicating aggressive growth or maintenance spending. Improving capital efficiency will be critical to achieving positive earnings and sustaining expansion.

Balance Sheet And Financial Health

The ONE Group holds $28.1 million in cash and equivalents, against total debt of $641.0 million, signaling a leveraged balance sheet. The high debt load relative to cash reserves raises concerns about financial flexibility, particularly in a cyclical industry. Shareholders’ equity is likely under pressure given negative earnings, necessitating careful debt management to avoid liquidity constraints.

Growth Trends And Dividend Policy

The company has not issued dividends, prioritizing reinvestment for growth. Revenue trends suggest scalability, but profitability challenges may hinder expansion. The focus on premium dining and hospitality partnerships could drive long-term growth, though macroeconomic headwinds pose risks. Absence of dividends aligns with its growth-oriented strategy, but sustained losses may require strategic adjustments.

Valuation And Market Expectations

With a negative EPS and high debt, the company’s valuation likely reflects market skepticism about near-term profitability. Investors may be pricing in turnaround potential or growth prospects, but the current financial metrics suggest caution. The stock’s performance will hinge on improving margins and reducing leverage to align with market expectations.

Strategic Advantages And Outlook

The ONE Group’s strengths lie in its premium brand positioning and diversified revenue streams. However, profitability challenges and high leverage temper optimism. Success depends on operational efficiency, debt management, and sustained demand for upscale dining. The outlook remains uncertain, with potential upside tied to execution and macroeconomic stability in the hospitality sector.

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