First Watch Restaurant Group Inc
NASDAQ:FWRG
Intrinsic Value
The intrinsic value of one FWRG stock under the Base Case scenario is 25.73 USD. Compared to the current market price of 20.09 USD, First Watch Restaurant Group Inc is Undervalued by 22%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
First Watch Restaurant Group Inc
Fundamental Analysis

Revenue & Expenses Breakdown
First Watch Restaurant Group Inc
Balance Sheet Decomposition
First Watch Restaurant Group Inc
Current Assets | 55.9m |
Cash & Short-Term Investments | 33.3m |
Receivables | 7.2m |
Other Current Assets | 15.3m |
Non-Current Assets | 1.5B |
PP&E | 889.1m |
Intangibles | 566.2m |
Other Non-Current Assets | 3.3m |
Free Cash Flow Analysis
First Watch Restaurant Group Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
First Watch Restaurant Group Inc
Revenue
|
1B
USD
|
Cost of Revenue
|
-375.1m
USD
|
Gross Profit
|
640.8m
USD
|
Operating Expenses
|
-595.8m
USD
|
Operating Income
|
45.1m
USD
|
Other Expenses
|
-26.2m
USD
|
Net Income
|
18.9m
USD
|
FWRG Profitability Score
Profitability Due Diligence
First Watch Restaurant Group Inc's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Score
First Watch Restaurant Group Inc's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
FWRG Solvency Score
Solvency Due Diligence
First Watch Restaurant Group Inc's solvency score is 34/100. The higher the solvency score, the more solvent the company is.
Score
First Watch Restaurant Group Inc's solvency score is 34/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
FWRG Price Targets Summary
First Watch Restaurant Group Inc
According to Wall Street analysts, the average 1-year price target for FWRG is 23.83 USD with a low forecast of 18.18 USD and a high forecast of 29.4 USD.
Dividends
Current shareholder yield for FWRG 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 FWRG stock under the Base Case scenario is 25.73 USD.
Compared to the current market price of 20.09 USD, First Watch Restaurant Group Inc is Undervalued by 22%.