Cracker Barrel Old Country Store Inc
NASDAQ:CBRL

Watchlist Manager
Cracker Barrel Old Country Store Inc Logo
Cracker Barrel Old Country Store Inc
NASDAQ:CBRL
Watchlist
Price: 27.95 USD 3.52% Market Closed
Market Cap: 622.4m USD
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Income Statement

Revenue
+
3Y
+7%
5Y
+38%
10Y
+23%
Operating Income
+
3Y
-51%
5Y
+31%
10Y
-71%
Net Income
+
3Y
-65%
5Y
-
10Y
-72%

Earnings Waterfall
Cracker Barrel Old Country Store Inc

Revenue
3.5B USD
Cost of Revenue
-1.1B USD
Gross Profit
2.4B USD
Operating Expenses
-2.3B USD
Operating Income
75.1m USD
Other Expenses
-28.7m USD
Net Income
46.4m USD

Income Statement
Cracker Barrel Old Country Store Inc

Rotate your device to view
Income Statement
Currency: USD
Nov-2001 Feb-2002 May-2002 Aug-2002 Nov-2002 Jan-2003 May-2003 Aug-2003 Oct-2003 Jan-2004 Apr-2004 Jul-2004 Oct-2004 Jan-2005 Apr-2005 Jul-2005 Oct-2005 Jan-2006 Apr-2006 Jul-2006 Oct-2006 Jan-2007 Apr-2007 Aug-2007 Nov-2007 Feb-2008 May-2008 Aug-2008 Oct-2008 Jan-2009 May-2009 Jul-2009 Oct-2009 Jan-2010 Apr-2010 Jul-2010 Oct-2010 Jan-2011 Apr-2011 Jul-2011 Oct-2011 Jan-2012 Apr-2012 Aug-2012 Nov-2012 Feb-2013 May-2013 Aug-2013 Nov-2013 Jan-2014 May-2014 Aug-2014 Oct-2014 Jan-2015 May-2015 Jul-2015 Oct-2015 Jan-2016 Apr-2016 Jul-2016 Oct-2016 Jan-2017 Apr-2017 Jul-2017 Oct-2017 Jan-2018 Apr-2018 Aug-2018 Nov-2018 Feb-2019 May-2019 Aug-2019 Nov-2019 Jan-2020 May-2020 Jul-2020 Oct-2020 Jan-2021 Apr-2021 Jul-2021 Oct-2021 Jan-2022 Apr-2022 Jul-2022 Oct-2022 Jan-2023 Apr-2023 Jul-2023 Oct-2023 Jan-2024 Apr-2024 Aug-2024 Nov-2024 Jan-2025 May-2025 Aug-2025
Revenue
Interest Expense
11
9
7
7
7
8
9
9
9
9
9
8
8
8
9
9
9
9
10
22
35
47
58
59
59
59
59
57
57
55
54
52
50
50
49
49
49
47
47
51
51
50
50
45
44
44
43
36
29
24
18
18
18
18
17
17
16
15
14
14
14
14
14
14
14
14
14
15
16
16
17
16
16
15
16
22
29
37
41
56
48
39
32
10
11
13
15
17
18
19
20
21
22
22
22
20
Revenue
1 993
N/A
2 032
+2%
2 070
+2%
2 072
+0%
2 103
+2%
2 142
+2%
2 164
+1%
2 198
+2%
2 247
+2%
2 297
+2%
2 354
+2%
2 381
+1%
2 417
+2%
2 472
+2%
2 515
+2%
2 191
-13%
2 490
+14%
2 410
-3%
2 316
-4%
2 219
-4%
2 242
+1%
2 268
+1%
2 283
+1%
2 352
+3%
2 374
+1%
2 397
+1%
2 415
+1%
2 385
-1%
2 377
0%
2 373
0%
2 373
+0%
2 367
0%
2 375
+0%
2 377
+0%
2 388
+0%
2 405
+1%
2 422
+1%
2 430
+0%
2 434
+0%
2 434
+0%
2 434
0%
2 467
+1%
2 493
+1%
2 580
+3%
2 609
+1%
2 639
+1%
2 671
+1%
2 645
-1%
2 666
+1%
2 662
0%
2 665
+0%
2 684
+1%
2 718
+1%
2 775
+2%
2 816
+1%
2 842
+1%
2 861
+1%
2 870
+0%
2 886
+1%
2 912
+1%
2 920
+0%
2 928
+0%
2 929
+0%
2 926
0%
2 927
+0%
2 942
+1%
2 963
+1%
3 030
+2%
3 054
+1%
3 078
+1%
3 096
+1%
3 072
-1%
3 087
+1%
3 122
+1%
2 815
-10%
2 523
-10%
2 420
-4%
2 251
-7%
2 532
+12%
2 821
+11%
2 960
+5%
3 145
+6%
3 222
+2%
3 268
+1%
3 322
+2%
3 394
+2%
3 436
+1%
3 443
+0%
3 427
0%
3 429
+0%
3 413
0%
3 471
+2%
3 492
+1%
3 506
+0%
3 510
+0%
3 484
-1%
Gross Profit
Cost of Revenue
(671)
(679)
(684)
(678)
(681)
(689)
(693)
(704)
(724)
(747)
(773)
(786)
(800)
(823)
(835)
(717)
(814)
(778)
(740)
(706)
(712)
(722)
(725)
(744)
(752)
(765)
(778)
(774)
(775)
(774)
(769)
(765)
(761)
(750)
(747)
(746)
(748)
(756)
(762)
(772)
(779)
(795)
(805)
(827)
(839)
(848)
(860)
(855)
(863)
(862)
(861)
(873)
(889)
(908)
(923)
(924)
(925)
(928)
(924)
(928)
(918)
(908)
(902)
(891)
(889)
(895)
(907)
(935)
(947)
(951)
(951)
(931)
(929)
(936)
(856)
(780)
(759)
(712)
(780)
(865)
(909)
(968)
(1 012)
(1 050)
(1 089)
(1 132)
(1 144)
(1 128)
(1 102)
(1 090)
(1 073)
(1 088)
(1 091)
(1 086)
(1 088)
(1 081)
Gross Profit
1 321
N/A
1 353
+2%
1 386
+2%
1 394
+1%
1 422
+2%
1 454
+2%
1 471
+1%
1 494
+2%
1 523
+2%
1 549
+2%
1 581
+2%
1 595
+1%
1 618
+1%
1 649
+2%
1 680
+2%
1 474
-12%
1 677
+14%
1 632
-3%
1 576
-3%
1 513
-4%
1 530
+1%
1 545
+1%
1 558
+1%
1 607
+3%
1 623
+1%
1 632
+1%
1 637
+0%
1 611
-2%
1 602
-1%
1 599
0%
1 604
+0%
1 602
0%
1 614
+1%
1 627
+1%
1 640
+1%
1 659
+1%
1 674
+1%
1 674
+0%
1 672
0%
1 662
-1%
1 655
0%
1 672
+1%
1 688
+1%
1 753
+4%
1 770
+1%
1 791
+1%
1 810
+1%
1 790
-1%
1 804
+1%
1 801
0%
1 804
+0%
1 811
+0%
1 829
+1%
1 867
+2%
1 893
+1%
1 918
+1%
1 937
+1%
1 942
+0%
1 962
+1%
1 984
+1%
2 001
+1%
2 020
+1%
2 027
+0%
2 035
+0%
2 038
+0%
2 047
+0%
2 056
+0%
2 095
+2%
2 107
+1%
2 126
+1%
2 145
+1%
2 141
0%
2 159
+1%
2 186
+1%
1 959
-10%
1 743
-11%
1 661
-5%
1 539
-7%
1 752
+14%
1 956
+12%
2 051
+5%
2 177
+6%
2 210
+1%
2 218
+0%
2 234
+1%
2 262
+1%
2 293
+1%
2 315
+1%
2 325
+0%
2 339
+1%
2 340
+0%
2 383
+2%
2 401
+1%
2 420
+1%
2 422
+0%
2 403
-1%
Operating Income
Operating Expenses
(1 223)
(1 248)
(1 273)
(1 245)
(1 268)
(1 293)
(1 304)
(1 322)
(1 344)
(1 363)
(1 391)
(1 412)
(1 432)
(1 459)
(1 489)
(1 304)
(1 486)
(1 447)
(1 401)
(1 346)
(1 361)
(1 380)
(1 396)
(1 439)
(1 456)
(1 462)
(1 470)
(1 459)
(1 455)
(1 458)
(1 462)
(1 458)
(1 464)
(1 464)
(1 476)
(1 491)
(1 499)
(1 498)
(1 498)
(1 494)
(1 489)
(1 512)
(1 516)
(1 560)
(1 579)
(1 589)
(1 604)
(1 588)
(1 603)
(1 599)
(1 601)
(1 603)
(1 609)
(1 635)
(1 651)
(1 663)
(1 672)
(1 678)
(1 686)
(1 704)
(1 710)
(1 717)
(1 719)
(1 722)
(1 730)
(1 745)
(1 762)
(1 801)
(1 822)
(1 842)
(1 859)
(1 858)
(1 873)
(1 899)
(1 797)
(1 685)
(1 649)
(1 592)
(1 691)
(1 807)
(1 878)
(1 973)
(2 027)
(2 065)
(2 100)
(2 136)
(2 167)
(2 181)
(2 217)
(2 239)
(2 248)
(2 310)
(2 332)
(2 350)
(2 345)
(2 328)
Selling, General & Administrative
(853)
(874)
(895)
(893)
(908)
(924)
(931)
(942)
(956)
(971)
(992)
(1 007)
(1 020)
(1 036)
(1 053)
(935)
(1 049)
(1 024)
(995)
(962)
(974)
(987)
(997)
(1 029)
(1 038)
(1 044)
(1 049)
(1 037)
(1 032)
(1 036)
(1 038)
(1 036)
(1 043)
(1 044)
(1 050)
(1 054)
(1 055)
(1 048)
(1 045)
(1 042)
(1 040)
(1 056)
(1 062)
(1 096)
(1 106)
(1 113)
(1 123)
(1 106)
(1 111)
(1 101)
(1 099)
(1 096)
(1 098)
(1 118)
(1 128)
(1 140)
(1 143)
(1 142)
(1 142)
(1 149)
(1 154)
(1 160)
(1 161)
(1 159)
(1 160)
(1 166)
(1 172)
(1 200)
(1 212)
(1 225)
(1 237)
(1 232)
(1 236)
(1 246)
(1 159)
(1 071)
(1 036)
(983)
(1 054)
(1 131)
(1 180)
(1 249)
(1 285)
(1 307)
(1 329)
(1 348)
(1 367)
(1 383)
(1 398)
(1 415)
(1 435)
(1 479)
(1 492)
(1 505)
(1 492)
(1 472)
Depreciation & Amortization
(13)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(56)
0
0
0
(57)
0
0
0
(58)
0
0
0
(61)
0
0
0
(63)
0
0
0
(67)
0
0
0
(71)
0
0
0
(79)
0
0
0
(87)
0
0
0
(100)
0
0
0
(109)
0
0
0
(100)
0
0
0
(96)
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
(357)
(374)
(378)
(352)
(359)
(368)
(374)
(381)
(387)
(393)
(399)
(405)
(412)
(422)
(435)
(370)
(437)
(423)
(405)
(384)
(387)
(393)
(399)
(410)
(418)
(418)
(421)
(422)
(423)
(422)
(423)
(422)
(421)
(421)
(426)
(381)
(444)
(450)
(453)
(395)
(449)
(456)
(454)
(406)
(471)
(474)
(481)
(422)
(492)
(498)
(502)
(444)
(511)
(517)
(523)
(457)
(529)
(536)
(545)
(483)
(557)
(557)
(558)
(484)
(569)
(579)
(590)
(515)
(611)
(617)
(622)
(526)
(637)
(652)
(638)
(505)
(613)
(608)
(637)
(576)
(699)
(724)
(742)
(662)
(771)
(788)
(799)
(798)
(819)
(824)
(813)
(832)
(840)
(846)
(853)
(855)
Operating Income
99
N/A
106
+7%
113
+7%
149
+33%
155
+4%
161
+4%
166
+3%
172
+3%
180
+4%
186
+4%
190
+2%
183
-4%
186
+1%
190
+3%
191
+1%
169
-12%
190
+12%
185
-3%
176
-5%
167
-5%
169
+1%
165
-2%
162
-2%
168
+4%
167
-1%
170
+2%
168
-1%
152
-10%
147
-3%
141
-4%
142
+1%
144
+1%
150
+4%
162
+8%
165
+2%
167
+2%
175
+4%
176
+0%
173
-1%
168
-3%
166
-2%
161
-3%
172
+7%
193
+12%
192
-1%
202
+5%
207
+3%
202
-2%
200
-1%
202
+1%
203
+1%
208
+3%
220
+5%
232
+6%
242
+4%
255
+5%
265
+4%
264
0%
276
+4%
280
+2%
291
+4%
303
+4%
308
+1%
313
+2%
308
-2%
302
-2%
294
-3%
294
0%
284
-3%
284
+0%
286
+1%
283
-1%
286
+1%
287
+0%
163
-43%
57
-65%
12
-79%
(53)
N/A
61
N/A
149
+146%
172
+16%
205
+19%
183
-11%
153
-16%
134
-13%
126
-6%
126
+0%
135
+7%
108
-19%
100
-8%
92
-8%
73
-21%
69
-5%
70
+1%
77
+10%
75
-3%
Pre-Tax Income
Interest Income Expense
(11)
(9)
(7)
(7)
(7)
(8)
(9)
(9)
(9)
(9)
(9)
(8)
(8)
(8)
(9)
(9)
(9)
(9)
(10)
(21)
(34)
(42)
(51)
(52)
(52)
(56)
(58)
(57)
(56)
(55)
(54)
(52)
(50)
(50)
(49)
(49)
(49)
(47)
(47)
(51)
(51)
(50)
(50)
(45)
(44)
(44)
(43)
(36)
(29)
(24)
(18)
(18)
(18)
(18)
(17)
(17)
(16)
(15)
(14)
(14)
(14)
(14)
(14)
(14)
(14)
(14)
(14)
(15)
(16)
(16)
(17)
(16)
(22)
(25)
(159)
(165)
(166)
(170)
(41)
(56)
(48)
(39)
(32)
(10)
(11)
(13)
(15)
(17)
(18)
(19)
(20)
(21)
(22)
(22)
(22)
(20)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(0)
0
(4)
(7)
(5)
(5)
(2)
1
0
(1)
(1)
(1)
(1)
(0)
0
0
(2)
(2)
(4)
(4)
(3)
(3)
(1)
1
(1)
1
1
(3)
(2)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
(20)
46
265
265
284
218
0
0
0
0
0
0
(14)
(14)
0
0
(28)
(28)
(28)
(31)
(4)
(17)
Pre-Tax Income
88
N/A
97
+10%
105
+9%
143
+35%
148
+4%
153
+4%
157
+3%
163
+4%
171
+5%
177
+4%
181
+2%
175
-4%
177
+2%
182
+3%
182
+0%
160
-12%
181
+13%
172
-5%
159
-8%
140
-12%
130
-7%
121
-7%
112
-8%
116
+4%
114
-2%
114
0%
109
-4%
94
-14%
91
-3%
86
-6%
89
+3%
90
+2%
98
+9%
108
+10%
111
+3%
116
+4%
123
+6%
128
+4%
128
0%
116
-9%
115
0%
111
-4%
119
+8%
146
+22%
147
+1%
158
+7%
164
+4%
166
+1%
171
+3%
178
+4%
185
+4%
191
+3%
202
+6%
214
+6%
225
+5%
238
+6%
249
+5%
249
+0%
262
+5%
266
+2%
277
+4%
289
+4%
293
+2%
299
+2%
294
-2%
288
-2%
280
-3%
278
0%
269
-4%
268
0%
269
+0%
266
-1%
263
-1%
262
0%
(16)
N/A
(61)
-288%
111
N/A
43
-61%
303
+605%
311
+2%
124
-60%
165
+33%
151
-9%
143
-5%
123
-14%
113
-8%
97
-14%
104
+7%
90
-13%
81
-10%
44
-45%
24
-46%
19
-22%
17
-8%
52
+197%
38
-27%
Net Income
Tax Provision
(36)
(39)
(41)
(51)
(52)
(54)
(56)
(58)
(61)
(63)
(65)
(63)
(63)
(64)
(64)
(55)
(62)
(59)
(55)
(45)
(42)
(39)
(36)
(40)
(39)
(39)
(36)
(28)
(27)
(23)
(25)
(24)
(27)
(30)
(31)
(30)
(32)
(33)
(33)
(30)
(30)
(29)
(34)
(43)
(45)
(46)
(46)
(49)
(50)
(55)
(58)
(59)
(63)
(65)
(69)
(74)
(78)
(78)
(76)
(77)
(80)
(88)
(94)
(97)
(94)
(79)
(69)
(61)
(51)
(51)
(51)
(43)
(43)
(43)
23
29
(16)
5
(60)
(56)
(7)
(24)
(16)
(12)
(8)
(5)
(2)
(5)
(3)
2
16
17
21
19
6
9
Income from Continuing Operations
52
58
64
92
95
99
101
105
110
114
116
112
114
118
119
105
119
113
105
96
89
82
76
76
75
75
73
65
64
62
64
66
71
78
81
85
91
94
95
85
85
82
86
103
102
112
118
117
121
123
127
132
139
149
156
164
171
172
186
189
197
201
199
202
200
209
211
217
218
217
219
223
219
220
7
(32)
95
48
243
255
117
141
135
132
116
109
95
99
87
83
60
41
40
36
58
46
Net Income (Common)
52
N/A
58
+12%
64
+10%
92
+44%
95
+4%
99
+4%
101
+3%
105
+4%
110
+5%
114
+4%
116
+2%
112
-4%
114
+2%
118
+3%
119
+1%
127
+7%
122
-3%
121
-1%
118
-2%
116
-1%
110
-5%
182
+65%
170
-6%
162
-5%
157
-3%
74
-53%
72
-3%
66
-9%
64
-2%
63
-3%
64
+2%
66
+3%
71
+8%
78
+10%
81
+3%
85
+6%
91
+7%
94
+4%
95
+1%
85
-10%
85
+0%
82
-4%
86
+5%
103
+20%
102
-1%
112
+9%
118
+5%
117
0%
121
+3%
123
+2%
127
+3%
132
+4%
139
+5%
149
+7%
156
+4%
164
+5%
171
+4%
172
+1%
186
+8%
189
+2%
197
+4%
201
+2%
199
-1%
202
+1%
200
-1%
238
+19%
240
+1%
248
+3%
248
+0%
218
-12%
220
+1%
223
+2%
219
-2%
220
+0%
7
-97%
(32)
N/A
95
N/A
48
-50%
243
+409%
255
+5%
117
-54%
141
+20%
135
-4%
132
-2%
116
-12%
109
-6%
95
-12%
99
+4%
87
-12%
83
-5%
60
-28%
41
-32%
40
-1%
36
-11%
58
+60%
46
-20%
EPS (Diluted)
0.92
N/A
1
+9%
1.13
+13%
1.64
+45%
1.85
+13%
1.91
+3%
1.99
+4%
2.06
+4%
2.19
+6%
2.04
-7%
2.11
+3%
2.03
-4%
2.09
+3%
2.19
+5%
2.23
+2%
2.37
+6%
2.36
0%
2.32
-2%
2.24
-3%
2.42
+8%
3.05
+26%
5.04
+65%
5.63
+12%
5.1
-9%
6.4
+25%
3.12
-51%
3.17
+2%
2.79
-12%
2.84
+2%
2.77
-2%
2.81
+1%
2.89
+3%
3.07
+6%
3.34
+9%
3.38
+1%
3.62
+7%
3.85
+6%
3.96
+3%
4.02
+2%
3.61
-10%
3.68
+2%
3.52
-4%
3.65
+4%
4.4
+21%
4.3
-2%
4.67
+9%
4.9
+5%
4.9
N/A
5.06
+3%
5.14
+2%
5.32
+4%
5.51
+4%
5.8
+5%
6.21
+7%
6.48
+4%
6.82
+5%
7.1
+4%
7.15
+1%
7.72
+8%
7.86
+2%
8.18
+4%
8.36
+2%
8.27
-1%
8.37
+1%
8.29
-1%
9.9
+19%
10
+1%
10.28
+3%
10.32
+0%
9.05
-12%
9.11
+1%
9.27
+2%
9.1
-2%
9.15
+1%
0.31
-97%
-1.36
N/A
3.98
N/A
2.02
-49%
10.21
+405%
10.71
+5%
4.96
-54%
6
+21%
5.82
-3%
5.67
-3%
5.18
-9%
4.87
-6%
4.26
-13%
4.45
+4%
3.93
-12%
3.75
-5%
2.71
-28%
1.83
-32%
1.81
-1%
1.61
-11%
2.58
+60%
2.06
-20%

See Also

Summary
CBRL intrinsic value, competitors valuation, and company profile.
DCF Valuation
CBRL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CBRL stock valuation using valuation multiples.
Wall Street Estimates
CBRL price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
CBRL stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 302,100+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.