
Chefs' Warehouse Inc
NASDAQ:CHEF

Intrinsic Value
The intrinsic value of one
CHEF
stock under the Base Case scenario is
56.32
USD.
Compared to the current market price of 64.08 USD,
Chefs' Warehouse Inc
is
Overvalued by 12%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Chefs' Warehouse Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Chefs' Warehouse Inc
Balance Sheet Decomposition
Chefs' Warehouse Inc
Current Assets | 835m |
Cash & Short-Term Investments | 116.5m |
Receivables | 309.6m |
Other Current Assets | 408.9m |
Non-Current Assets | 1B |
PP&E | 486.6m |
Intangibles | 510.6m |
Other Non-Current Assets | 6.3m |
Free Cash Flow Analysis
Chefs' Warehouse Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Chefs' Warehouse Inc
Revenue
|
3.9B
USD
|
Cost of Revenue
|
-2.9B
USD
|
Gross Profit
|
930.7m
USD
|
Operating Expenses
|
-795.8m
USD
|
Operating Income
|
134.9m
USD
|
Other Expenses
|
-71.1m
USD
|
Net Income
|
63.8m
USD
|
CHEF Profitability Score
Profitability Due Diligence
Chefs' Warehouse Inc's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Score
Chefs' Warehouse Inc's profitability score is 51/100. The higher the profitability score, the more profitable the company is.
CHEF Solvency Score
Solvency Due Diligence
Chefs' Warehouse Inc's solvency score is 44/100. The higher the solvency score, the more solvent the company is.

Score
Chefs' Warehouse Inc's solvency score is 44/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CHEF Price Targets Summary
Chefs' Warehouse Inc
According to Wall Street analysts, the average 1-year price target for
CHEF
is 70.64 USD
with a low forecast of 67.67 USD and a high forecast of 76.65 USD.
Dividends
Current shareholder yield for CHEF 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
CHEF
stock under the Base Case scenario is
56.32
USD.
Compared to the current market price of 64.08 USD,
Chefs' Warehouse Inc
is
Overvalued by 12%.