F

First Watch Restaurant Group Inc
NASDAQ:FWRG

Watchlist Manager
First Watch Restaurant Group Inc
NASDAQ:FWRG
Watchlist
Price: 17.2 USD 4.31% Market Closed
Market Cap: 1B USD

Intrinsic Value

The intrinsic value of one FWRG stock under the Base Case scenario is 23.96 USD. Compared to the current market price of 17.2 USD, First Watch Restaurant Group Inc is Undervalued by 28%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

FWRG Intrinsic Value
23.96 USD
Undervaluation 28%
Intrinsic Value
Price
F
Worst Case
Base Case
Best Case

Valuation History
First Watch Restaurant Group Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about FWRG?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is FWRG valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for First Watch Restaurant Group Inc.

Explain Valuation
Compare FWRG to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about FWRG?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
First Watch Restaurant Group Inc

Current Assets 43.7m
Cash & Short-Term Investments 20.7m
Receivables 5.5m
Other Current Assets 17.5m
Non-Current Assets 1.7B
PP&E 1.1B
Intangibles 597.4m
Other Non-Current Assets 4.7m
Current Liabilities 176.8m
Accounts Payable 7.2m
Accrued Liabilities 153.2m
Other Current Liabilities 16.4m
Non-Current Liabilities 936.2m
Long-Term Debt 251m
Other Non-Current Liabilities 685.2m
Efficiency

Free Cash Flow Analysis
First Watch Restaurant Group Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
First Watch Restaurant Group Inc

Revenue
1.2B USD
Cost of Revenue
-447.3m USD
Gross Profit
722.1m USD
Operating Expenses
-692.3m USD
Operating Income
29.8m USD
Other Expenses
-24.8m USD
Net Income
5m USD
Fundamental Scores

FWRG Profitability Score
Profitability Due Diligence

First Watch Restaurant Group Inc's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Strong 3Y Average Gross Margin
ROIC is Increasing
Gross Margin is Increasing
44/100
Profitability
Score

First Watch Restaurant Group Inc's profitability score is 44/100. 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 28/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Low Altman Z-Score
Short-Term Solvency
28/100
Solvency
Score

First Watch Restaurant Group Inc's solvency score is 28/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

FWRG Price Targets Summary
First Watch Restaurant Group Inc

Wall Street analysts forecast FWRG stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for FWRG is 22.81 USD with a low forecast of 17.17 USD and a high forecast of 27.3 USD.

Lowest
Price Target
17.17 USD
0% Downside
Average
Price Target
22.81 USD
33% Upside
Highest
Price Target
27.3 USD
59% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

First Watch Restaurant Group Inc
does not pay dividends
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

FWRG Insider Trading
Buy and sell transactions by insiders

FWRG News

Other Videos
What is the Intrinsic Value of one FWRG stock?

The intrinsic value of one FWRG stock under the Base Case scenario is 23.96 USD.

Is FWRG stock undervalued or overvalued?

Compared to the current market price of 17.2 USD, First Watch Restaurant Group Inc is Undervalued by 28%.

Back to Top