
Shake Shack Inc
NYSE:SHAK

Intrinsic Value
The intrinsic value of one
SHAK
stock under the Base Case scenario is
67.01
USD.
Compared to the current market price of 83.22 USD,
Shake Shack Inc
is
Overvalued by 19%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Shake Shack Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Shake Shack Inc
Balance Sheet Decomposition
Shake Shack Inc
Current Assets | 368.2m |
Cash & Short-Term Investments | 320.7m |
Receivables | 32.4m |
Other Current Assets | 15.1m |
Non-Current Assets | 1.3B |
PP&E | 976.2m |
Other Non-Current Assets | 352.5m |
Free Cash Flow Analysis
Shake Shack Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Shake Shack Inc
Revenue
|
1.3B
USD
|
Cost of Revenue
|
-677.1m
USD
|
Gross Profit
|
575.5m
USD
|
Operating Expenses
|
-536.4m
USD
|
Operating Income
|
39.1m
USD
|
Other Expenses
|
-28.9m
USD
|
Net Income
|
10.2m
USD
|
SHAK Profitability Score
Profitability Due Diligence
Shake Shack Inc's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Score
Shake Shack Inc's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
SHAK Solvency Score
Solvency Due Diligence
Shake Shack Inc's solvency score is 73/100. The higher the solvency score, the more solvent the company is.

Score
Shake Shack Inc's solvency score is 73/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SHAK Price Targets Summary
Shake Shack Inc
According to Wall Street analysts, the average 1-year price target for
SHAK
is 133.81 USD
with a low forecast of 95.95 USD and a high forecast of 168 USD.
Dividends
Current shareholder yield for SHAK 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
SHAK
stock under the Base Case scenario is
67.01
USD.
Compared to the current market price of 83.22 USD,
Shake Shack Inc
is
Overvalued by 19%.