
Cheesecake Factory Inc
NASDAQ:CAKE

Intrinsic Value
The intrinsic value of one
CAKE
stock under the Base Case scenario is
64.63
USD.
Compared to the current market price of 48.86 USD,
Cheesecake Factory Inc
is
Undervalued by 24%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Cheesecake Factory Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Cheesecake Factory Inc
Balance Sheet Decomposition
Cheesecake Factory Inc
Current Assets | 333.3m |
Cash & Short-Term Investments | 84.2m |
Receivables | 148.4m |
Other Current Assets | 100.8m |
Non-Current Assets | 2.7B |
PP&E | 2.2B |
Intangibles | 251.8m |
Other Non-Current Assets | 215.5m |
Free Cash Flow Analysis
Cheesecake Factory Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Cheesecake Factory Inc
Revenue
|
3.6B
USD
|
Cost of Revenue
|
-806m
USD
|
Gross Profit
|
2.8B
USD
|
Operating Expenses
|
-2.6B
USD
|
Operating Income
|
194.4m
USD
|
Other Expenses
|
-37.6m
USD
|
Net Income
|
156.8m
USD
|
CAKE Profitability Score
Profitability Due Diligence
Cheesecake Factory Inc's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Score
Cheesecake Factory Inc's profitability score is 59/100. The higher the profitability score, the more profitable the company is.
CAKE Solvency Score
Solvency Due Diligence
Cheesecake Factory Inc's solvency score is 48/100. The higher the solvency score, the more solvent the company is.

Score
Cheesecake Factory Inc's solvency score is 48/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CAKE Price Targets Summary
Cheesecake Factory Inc
According to Wall Street analysts, the average 1-year price target for
CAKE
is 57.84 USD
with a low forecast of 40.4 USD and a high forecast of 70.35 USD.
Dividends
Current shareholder yield for CAKE 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?
The intrinsic value of one
CAKE
stock under the Base Case scenario is
64.63
USD.
Compared to the current market price of 48.86 USD,
Cheesecake Factory Inc
is
Undervalued by 24%.