Shake Shack Inc
NYSE:SHAK

Watchlist Manager
Shake Shack Inc Logo
Shake Shack Inc
NYSE:SHAK
Watchlist
Price: 81.34 USD -0.71% Market Closed
Market Cap: 3.5B USD

Intrinsic Value

The intrinsic value of one SHAK stock under the Base Case scenario is 74.62 USD. Compared to the current market price of 81.34 USD, Shake Shack Inc is Overvalued by 8%.

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

SHAK Intrinsic Value
74.62 USD
Overvaluation 8%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Shake Shack Inc

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

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 SHAK valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Shake Shack Inc.

Explain Valuation
Compare SHAK to

Fundamental Analysis

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

Balance Sheet Decomposition
Shake Shack Inc

Current Assets 414.8m
Cash & Short-Term Investments 357.8m
Receivables 37.5m
Other Current Assets 19.5m
Non-Current Assets 1.4B
PP&E 1.1B
Other Non-Current Assets 346.2m
Current Liabilities 225.4m
Accounts Payable 23.6m
Accrued Liabilities 187.6m
Other Current Liabilities 14.2m
Non-Current Liabilities 1.1B
Long-Term Debt 257.5m
Other Non-Current Liabilities 835.3m
Efficiency

Free Cash Flow Analysis
Shake Shack Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Shake Shack Inc

Revenue
1.4B USD
Cost of Revenue
-720.7m USD
Gross Profit
652.8m USD
Operating Expenses
-593.7m USD
Operating Income
59.1m USD
Other Expenses
-16.5m USD
Net Income
42.6m USD
Fundamental Scores

SHAK Profitability Score
Profitability Due Diligence

Shake Shack Inc's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

ROE is Increasing
Healthy Gross Margin
ROIC is Increasing
Sustainable 3Y Average Gross Margin
48/100
Profitability
Score

Shake Shack Inc's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

SHAK Solvency Score
Solvency Due Diligence

Shake Shack Inc's solvency score is 70/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
Short-Term Solvency
Negative Net Debt
70/100
Solvency
Score

Shake Shack Inc's solvency score is 70/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

SHAK Price Targets Summary
Shake Shack Inc

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

According to Wall Street analysts, the average 1-year price target for SHAK is 115.57 USD with a low forecast of 85.85 USD and a high forecast of 157.5 USD.

Lowest
Price Target
85.85 USD
6% Upside
Average
Price Target
115.57 USD
42% Upside
Highest
Price Target
157.5 USD
94% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Shake Shack Inc
does not pay dividends
Shareholder Yield

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?

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

SHAK Insider Trading
Buy and sell transactions by insiders

SHAK News

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

The intrinsic value of one SHAK stock under the Base Case scenario is 74.62 USD.

Is SHAK stock undervalued or overvalued?

Compared to the current market price of 81.34 USD, Shake Shack Inc is Overvalued by 8%.

Back to Top