XQC Intrinsic Valuation and Fundamental Analysis - Carrols Restaurant Group Inc - Alpha Spread
C

Carrols Restaurant Group Inc
F:XQC

Watchlist Manager
Carrols Restaurant Group Inc
F:XQC
Watchlist
Price: 8.7 EUR Market Closed
Market Cap: 457.8m EUR
Have any thoughts about
Carrols Restaurant Group Inc?
Write Note

Intrinsic Value

The intrinsic value of one XQC stock under the Base Case scenario is 14.51 EUR. Compared to the current market price of 8.7 EUR, Carrols Restaurant Group Inc is Undervalued by 40%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

XQC Intrinsic Value
14.51 EUR
Undervaluation 40%
Intrinsic Value
Price
C
Worst Case
Base Case
Best Case

Valuation Backtest
Carrols Restaurant Group Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling XQC based on its intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?
How do you feel about XQC?
Bearish
Neutral
Bullish

Fundamental Analysis

Summary

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Wall St Estimates
Price Target
Loading
Revenue Forecast
Operating Income Forecast
Earnings Forecast
No Indicators Selected
Select Indicators
Investor Returns
Shareholder Yield
Dividend Safety
Dividend Yield
Dividend Payout Ratio
Buyback Yield
Debt Paydown Yield
No Indicators Selected
Select Indicators
Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

AI Assistant
AI Assistant
Ask me anything about Carrols Restaurant Group Inc

Provide an overview of the primary business activities
of Carrols Restaurant Group Inc.

What unique competitive advantages
does Carrols Restaurant Group Inc hold over its rivals?

What risks and challenges
does Carrols Restaurant Group Inc face in the near future?

Summarize the latest earnings call
of Carrols Restaurant Group Inc.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Carrols Restaurant Group Inc.

Provide P/S
for Carrols Restaurant Group Inc.

Provide P/E
for Carrols Restaurant Group Inc.

Provide P/OCF
for Carrols Restaurant Group Inc.

Provide P/FCFE
for Carrols Restaurant Group Inc.

Provide P/B
for Carrols Restaurant Group Inc.

Provide EV/S
for Carrols Restaurant Group Inc.

Provide EV/GP
for Carrols Restaurant Group Inc.

Provide EV/EBITDA
for Carrols Restaurant Group Inc.

Provide EV/EBIT
for Carrols Restaurant Group Inc.

Provide EV/OCF
for Carrols Restaurant Group Inc.

Provide EV/FCFF
for Carrols Restaurant Group Inc.

Provide EV/IC
for Carrols Restaurant Group Inc.

Show me price targets
for Carrols Restaurant Group Inc made by professional analysts.

What are the Revenue projections
for Carrols Restaurant Group Inc?

How accurate were the past Revenue estimates
for Carrols Restaurant Group Inc?

What are the Net Income projections
for Carrols Restaurant Group Inc?

How accurate were the past Net Income estimates
for Carrols Restaurant Group Inc?

What are the EPS projections
for Carrols Restaurant Group Inc?

How accurate were the past EPS estimates
for Carrols Restaurant Group Inc?

What are the EBIT projections
for Carrols Restaurant Group Inc?

How accurate were the past EBIT estimates
for Carrols Restaurant Group Inc?

Compare the revenue forecasts
for Carrols Restaurant Group Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Carrols Restaurant Group Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Carrols Restaurant Group Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Carrols Restaurant Group Inc compared to its peers.

Compare the P/E ratios
of Carrols Restaurant Group Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Carrols Restaurant Group Inc with its peers.

Analyze the financial leverage
of Carrols Restaurant Group Inc compared to its main competitors.

Show all profitability ratios
for Carrols Restaurant Group Inc.

Provide ROE
for Carrols Restaurant Group Inc.

Provide ROA
for Carrols Restaurant Group Inc.

Provide ROIC
for Carrols Restaurant Group Inc.

Provide ROCE
for Carrols Restaurant Group Inc.

Provide Gross Margin
for Carrols Restaurant Group Inc.

Provide Operating Margin
for Carrols Restaurant Group Inc.

Provide Net Margin
for Carrols Restaurant Group Inc.

Provide FCF Margin
for Carrols Restaurant Group Inc.

Show all solvency ratios
for Carrols Restaurant Group Inc.

Provide D/E Ratio
for Carrols Restaurant Group Inc.

Provide D/A Ratio
for Carrols Restaurant Group Inc.

Provide Interest Coverage Ratio
for Carrols Restaurant Group Inc.

Provide Altman Z-Score Ratio
for Carrols Restaurant Group Inc.

Provide Quick Ratio
for Carrols Restaurant Group Inc.

Provide Current Ratio
for Carrols Restaurant Group Inc.

Provide Cash Ratio
for Carrols Restaurant Group Inc.

What is the historical Revenue growth
over the last 5 years for Carrols Restaurant Group Inc?

What is the historical Net Income growth
over the last 5 years for Carrols Restaurant Group Inc?

What is the current Free Cash Flow
of Carrols Restaurant Group Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Carrols Restaurant Group Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Carrols Restaurant Group Inc

Current Assets 99.7m
Cash & Short-Term Investments 44.5m
Receivables 22.4m
Other Current Assets 32.8m
Non-Current Assets 1.5B
PP&E 1.1B
Intangibles 432.4m
Other Non-Current Assets 9.6m
Current Liabilities 205m
Accounts Payable 37.8m
Accrued Liabilities 130.9m
Other Current Liabilities 36.3m
Non-Current Liabilities 1.2B
Long-Term Debt 421.8m
Other Non-Current Liabilities 780.5m
Efficiency

Earnings Waterfall
Carrols Restaurant Group Inc

Revenue
1.9B USD
Cost of Revenue
-1.1B USD
Gross Profit
745.8m USD
Operating Expenses
-676.2m USD
Operating Income
69.5m USD
Other Expenses
-35.7m USD
Net Income
33.8m USD

Free Cash Flow Analysis
Carrols Restaurant Group Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

In Q3, Carrols Restaurant Group celebrated substantial growth, with an 8.1% comparable sales boost across Burger King outlets. Innovative products like the BK Royal Crispy Wraps exceeded expectations and contributed to a notable 530 basis point expansion in EBITDA margins, freeing up over $30 million in cash flow and reducing net leverage to 2.8x. Adjusted EBITDA soared by 137%, hitting $41.9 million—a more than twofold margin increase year-over-year—and is expected to reach $145-$149 million for 2023. Net income also saw a turnaround from a loss in the previous year to $12.6 million, and an initial dividend of $0.02 per share has been announced. Committed to maintaining this year's momentum in 2024, Carrols aims for mid-single-digit sales growth and remains dedicated to enhancing customer experience and driving operational efficiency.

What is Earnings Call?
Fundamental Scores

XQC Profitability Score
Profitability Due Diligence

Carrols Restaurant Group Inc's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
ROE is Increasing
Positive ROE
Positive 3-Years Revenue Growth
44/100
Profitability
Score

Carrols Restaurant Group Inc's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

XQC Solvency Score
Solvency Due Diligence

Carrols Restaurant Group Inc's solvency score is 23/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
High D/E
Short-Term Solvency
Low Altman Z-Score
23/100
Solvency
Score

Carrols Restaurant Group Inc's solvency score is 23/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

XQC Price Targets Summary
Carrols Restaurant Group Inc

Wall Street analysts forecast XQC stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for XQC is 6.42 EUR .

Lowest
Price Target
Not Available
Average
Price Target
6.42 EUR
26% Downside
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for XQC?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for XQC is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Want to learn more about XQC dividends, buybacks, and debt paydown yield?

Click here to dive deeper.

XQC Price
Carrols Restaurant Group Inc

1M 1M
-
6M 6M
-2%
1Y 1Y
+58%
3Y 3Y
+175%
5Y 5Y
+18%
10Y 10Y
+58%
Annual Price Range
8.7
52w Low
4.96
52w High
8.9
Price Metrics
Average Annual Return -33.72%
Standard Deviation of Annual Returns 17.71%
Max Drawdown -86%
Shares Statistics
Market Capitalization 448.9m EUR
Shares Outstanding 52 621 300
Percentage of Shares Shorted
N/A

Competitive Landscape

Profile

Carrols Restaurant Group Inc

Country

United States of America

Industry

Hotels, Restaurants & Leisure

Market Cap

448.9m EUR

Dividend Yield

0.5%

Description

Carrols Restaurant Group, Inc. engages in the operation of restaurants under the Burger King and Popeyes brands. The company is headquartered in Syracuse, New York and currently employs 25,500 full-time employees. The company went IPO on 2006-12-15. The firm operates two quick-service restaurant brands, Burger King and Popeyes. Burger King restaurants are fast-food hamburger restaurants that feature the flame-broiled Whopper sandwich, as well as a range of hamburgers, chicken and other specialty sandwiches, French fries, salads, breakfast items, snacks, soft drinks and more. The company operates approximately 1,026 Burger King restaurants located in over 23 Northeastern, Midwestern, Southcentral and Southeastern states. Popeyes restaurants are quick-service chicken restaurants that feature a Louisiana-style menu, including fried chicken, chicken tenders, fried shrimp and other seafood, red beans and rice and other regional offerings. The company operates approximately 65 Popeyes restaurants in over seven Southeastern states. The Company’s subsidiaries include Carrols Corporation, Carrols LLC, Carrols Holdco Inc., Republic Foods, Inc. and Cambridge Franchise Real Estate, LLC.

Contact

NEW YORK
Syracuse
968 James St
+13154240513.0
www.carrols.com

IPO

2006-12-15

Employees

25 500

Officers

See Also

Discover More
What is the Intrinsic Value of one XQC stock?

The intrinsic value of one XQC stock under the Base Case scenario is 14.51 EUR.

Is XQC stock undervalued or overvalued?

Compared to the current market price of 8.7 EUR, Carrols Restaurant Group Inc is Undervalued by 40%.

Back to Top