Texas Roadhouse Inc
XBER:ROW

Watchlist Manager
Texas Roadhouse Inc Logo
Texas Roadhouse Inc
XBER:ROW
Watchlist
Price: 150 EUR 0.98% Market Closed
Market Cap: 6.6B EUR

Intrinsic Value

The intrinsic value of one ROW stock under the Base Case scenario is 155.62 EUR. Compared to the current market price of 150 EUR, Texas Roadhouse Inc is Undervalued by 4%.

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

ROW Intrinsic Value
155.62 EUR
Undervaluation 4%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Texas Roadhouse Inc

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

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 ROW valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Texas Roadhouse Inc.

Explain Valuation
Compare ROW to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Reliance on beef and other protein-heavy inputs leaves Texas Roadhouse vulnerable to commodity price swings, which can sharply compress margins if input costs spike faster than menu price adjustments.

Significant labor cost inflation, coupled with a tight labor market, poses a risk to profitability and could limit the company’s ability to expand without eroding unit-level economics.

As a chain that relies largely on domestic consumer discretionary spending, a sustained economic downturn or increased competition in the casual dining segment could disproportionately impact same-store sales and traffic.

Bull Theses

Texas Roadhouse enjoys a dedicated following driven by its made-from-scratch menu and robust value proposition, helping it sustain superior same-store sales compared with many casual dining peers.

The company’s consistent track record of disciplined new unit development and strong brand reputation positions it to capture incremental market share as weaker operators exit the space.

Healthy balance sheet management, including manageable debt levels and prudent capital allocation, allows Texas Roadhouse to fund new restaurant openings, remodel existing locations, and return capital to shareholders through dividends and share buybacks.

Show More Less
How do you feel about TXRH?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Texas Roadhouse Inc

Current Assets 249.4m
Cash & Short-Term Investments 108.2m
Receivables 61.1m
Other Current Assets 80.1m
Non-Current Assets 3B
PP&E 2.6B
Intangibles 243.4m
Other Non-Current Assets 144.1m
Current Liabilities 688.8m
Accounts Payable 141.5m
Accrued Liabilities 298.7m
Other Current Liabilities 248.7m
Non-Current Liabilities 1.1B
Other Non-Current Liabilities 1.1B
Efficiency

Free Cash Flow Analysis
Texas Roadhouse Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Texas Roadhouse Inc

Revenue
5.8B USD
Cost of Revenue
-2B USD
Gross Profit
3.8B USD
Operating Expenses
-3.3B USD
Operating Income
516.9m USD
Other Expenses
-80.2m USD
Net Income
436.8m USD
Fundamental Scores

ROW Profitability Score
Profitability Due Diligence

Texas Roadhouse Inc's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
Exceptional ROE
Exceptional Gross Margin
Strong 3Y Average Gross Margin
59/100
Profitability
Score

Texas Roadhouse Inc's profitability score is 59/100. The higher the profitability score, the more profitable the company is.

ROW Solvency Score
Solvency Due Diligence

Texas Roadhouse Inc's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Low D/E
Long-Term Solvency
75/100
Solvency
Score

Texas Roadhouse Inc's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

ROW Price Targets Summary
Texas Roadhouse Inc

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

According to Wall Street analysts, the average 1-year price target for ROW is 164.85 EUR with a low forecast of 135.21 EUR and a high forecast of 206.77 EUR.

Lowest
Price Target
135.21 EUR
10% Downside
Average
Price Target
164.85 EUR
10% Upside
Highest
Price Target
206.77 EUR
38% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for TXRH 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
Lowest
Average
Highest
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

TXRH Insider Trading
Buy and sell transactions by insiders

ROW News

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

The intrinsic value of one ROW stock under the Base Case scenario is 155.62 EUR.

Is ROW stock undervalued or overvalued?

Compared to the current market price of 150 EUR, Texas Roadhouse Inc is Undervalued by 4%.

Back to Top