investorscraft@gmail.com

Intrinsic ValueThe Wendy's Company (WEN)

Previous Close$9.66
Intrinsic Value
Upside potential
Previous Close
$9.66

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 Wendy's Company operates as a leading quick-service restaurant (QSR) chain, specializing in fresh, high-quality hamburgers, chicken sandwiches, salads, and breakfast items. Its revenue model is primarily driven by company-operated stores and franchise royalties, with a significant portion of income derived from franchise fees and supply chain operations. Wendy's differentiates itself through its 'fresh, never frozen' beef promise, positioning it as a premium player in the competitive QSR sector. The company maintains a strong market presence in North America, with expanding international operations, leveraging its brand recognition and operational efficiency to compete with larger rivals like McDonald's and Burger King. Wendy's strategic focus on digital innovation, including mobile ordering and delivery partnerships, enhances its customer engagement and market reach.

Revenue Profitability And Efficiency

Wendy's reported revenue of $2.25 billion for FY 2024, with net income of $194.4 million, reflecting a net margin of approximately 8.7%. Diluted EPS stood at $0.95, indicating modest profitability. Operating cash flow was $355.3 million, while capital expenditures totaled $94.4 million, suggesting disciplined reinvestment. The company's efficiency metrics are in line with industry peers, though margins are pressured by rising input costs and labor expenses.

Earnings Power And Capital Efficiency

Wendy's demonstrates steady earnings power, supported by its franchise-heavy model, which generates stable royalty income. The company's capital efficiency is evident in its ability to maintain positive operating cash flow despite macroeconomic headwinds. However, its high debt load of $4.09 billion may constrain financial flexibility, requiring careful management of leverage and interest coverage.

Balance Sheet And Financial Health

Wendy's balance sheet shows $450.5 million in cash and equivalents, providing liquidity against $4.09 billion in total debt. The elevated debt level raises concerns about financial health, though the company's recurring franchise revenue helps service obligations. Shareholders' equity remains positive, but leverage ratios warrant monitoring, especially in a rising interest rate environment.

Growth Trends And Dividend Policy

Wendy's growth is driven by unit expansion, digital sales, and menu innovation. The company paid a dividend of $1.00 per share, reflecting a commitment to returning capital to shareholders. However, dividend sustainability depends on maintaining free cash flow amid debt obligations. International expansion and breakfast daypart growth present opportunities, though execution risks persist.

Valuation And Market Expectations

Wendy's valuation reflects its position as a mid-tier QSR player, trading at a P/E multiple influenced by its growth prospects and competitive dynamics. Market expectations hinge on its ability to sustain same-store sales growth and manage costs, with investors weighing its premium branding against operational challenges.

Strategic Advantages And Outlook

Wendy's strategic advantages include its strong brand, franchise model, and focus on quality differentiation. The outlook depends on successful digital adoption, cost management, and debt reduction. Macroeconomic pressures and competition pose risks, but the company's niche in fresh, affordable offerings provides resilience. Long-term success will hinge on balancing growth investments with financial discipline.

Sources

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