F

First Watch Restaurant Group Inc
NASDAQ:FWRG

Watchlist Manager
First Watch Restaurant Group Inc
NASDAQ:FWRG
Watchlist
Price: 17.11 USD -2.23% Market Closed
Market Cap: 1B USD
Have any thoughts about
First Watch Restaurant Group Inc?
Write Note

Intrinsic Value

The intrinsic value of one FWRG stock under the Base Case scenario is 24.96 USD. Compared to the current market price of 17.11 USD, First Watch Restaurant Group Inc is Undervalued by 31%.

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

FWRG Intrinsic Value
24.96 USD
Undervaluation 31%
Intrinsic Value
Price
F
Worst Case
Base Case
Best Case

Valuation History
First Watch Restaurant Group Inc

What is Valuation History?
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
AI Assistant
AI Assistant
Ask me anything about First Watch Restaurant Group Inc

Provide an overview of the primary business activities
of First Watch Restaurant Group Inc.

What unique competitive advantages
does First Watch Restaurant Group Inc hold over its rivals?

What risks and challenges
does First Watch Restaurant Group Inc face in the near future?

Has there been any significant insider trading activity
in First Watch Restaurant Group Inc recently?

Summarize the latest earnings call
of First Watch Restaurant Group Inc.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for First Watch Restaurant Group Inc.

Provide P/S
for First Watch Restaurant Group Inc.

Provide P/E
for First Watch Restaurant Group Inc.

Provide P/OCF
for First Watch Restaurant Group Inc.

Provide P/FCFE
for First Watch Restaurant Group Inc.

Provide P/B
for First Watch Restaurant Group Inc.

Provide EV/S
for First Watch Restaurant Group Inc.

Provide EV/GP
for First Watch Restaurant Group Inc.

Provide EV/EBITDA
for First Watch Restaurant Group Inc.

Provide EV/EBIT
for First Watch Restaurant Group Inc.

Provide EV/OCF
for First Watch Restaurant Group Inc.

Provide EV/FCFF
for First Watch Restaurant Group Inc.

Provide EV/IC
for First Watch Restaurant Group Inc.

Show me price targets
for First Watch Restaurant Group Inc made by professional analysts.

What are the Revenue projections
for First Watch Restaurant Group Inc?

How accurate were the past Revenue estimates
for First Watch Restaurant Group Inc?

What are the Net Income projections
for First Watch Restaurant Group Inc?

How accurate were the past Net Income estimates
for First Watch Restaurant Group Inc?

What are the EPS projections
for First Watch Restaurant Group Inc?

How accurate were the past EPS estimates
for First Watch Restaurant Group Inc?

What are the EBIT projections
for First Watch Restaurant Group Inc?

How accurate were the past EBIT estimates
for First Watch Restaurant Group Inc?

Compare the revenue forecasts
for First Watch Restaurant Group Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of First Watch Restaurant Group Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of First Watch Restaurant Group Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of First Watch Restaurant Group Inc compared to its peers.

Compare the P/E ratios
of First Watch Restaurant Group Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing First Watch Restaurant Group Inc with its peers.

Analyze the financial leverage
of First Watch Restaurant Group Inc compared to its main competitors.

Show all profitability ratios
for First Watch Restaurant Group Inc.

Provide ROE
for First Watch Restaurant Group Inc.

Provide ROA
for First Watch Restaurant Group Inc.

Provide ROIC
for First Watch Restaurant Group Inc.

Provide ROCE
for First Watch Restaurant Group Inc.

Provide Gross Margin
for First Watch Restaurant Group Inc.

Provide Operating Margin
for First Watch Restaurant Group Inc.

Provide Net Margin
for First Watch Restaurant Group Inc.

Provide FCF Margin
for First Watch Restaurant Group Inc.

Show all solvency ratios
for First Watch Restaurant Group Inc.

Provide D/E Ratio
for First Watch Restaurant Group Inc.

Provide D/A Ratio
for First Watch Restaurant Group Inc.

Provide Interest Coverage Ratio
for First Watch Restaurant Group Inc.

Provide Altman Z-Score Ratio
for First Watch Restaurant Group Inc.

Provide Quick Ratio
for First Watch Restaurant Group Inc.

Provide Current Ratio
for First Watch Restaurant Group Inc.

Provide Cash Ratio
for First Watch Restaurant Group Inc.

What is the historical Revenue growth
over the last 5 years for First Watch Restaurant Group Inc?

What is the historical Net Income growth
over the last 5 years for First Watch Restaurant Group Inc?

What is the current Free Cash Flow
of First Watch Restaurant Group Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for First Watch Restaurant Group Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
First Watch Restaurant Group Inc

Current Assets 44.3m
Cash & Short-Term Investments 18.6m
Receivables 6m
Other Current Assets 19.7m
Non-Current Assets 1.5B
PP&E 931.9m
Intangibles 564.5m
Other Non-Current Assets 3.5m
Current Liabilities 141.8m
Accounts Payable 7.7m
Accrued Liabilities 120.2m
Other Current Liabilities 14m
Non-Current Liabilities 806m
Long-Term Debt 191.5m
Other Non-Current Liabilities 614.5m
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
1.1B USD
Cost of Revenue
-397m USD
Gross Profit
658.7m USD
Operating Expenses
-624.1m USD
Operating Income
34.6m USD
Other Expenses
-23.8m USD
Net Income
10.9m USD
Fundamental Scores

FWRG Profitability Score
Profitability Due Diligence

First Watch Restaurant Group Inc's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Exceptional Gross Margin
Strong 3Y Average Gross Margin
ROE is Increasing
ROIC is Increasing
45/100
Profitability
Score

First Watch Restaurant Group Inc's profitability score is 45/100. 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 31/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Low Altman Z-Score
Short-Term Solvency
31/100
Solvency
Score

First Watch Restaurant Group Inc's solvency score is 31/100. 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 21.33 USD with a low forecast of 17.17 USD and a high forecast of 24.15 USD.

Lowest
Price Target
17.17 USD
0% Upside
Average
Price Target
21.33 USD
25% Upside
Highest
Price Target
24.15 USD
41% 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 24.96 USD.

Is FWRG stock undervalued or overvalued?

Compared to the current market price of 17.11 USD, First Watch Restaurant Group Inc is Undervalued by 31%.

Back to Top