PBPB - NASDAQ
Potbelly Corporation
$17.12
+0.0000%Potbelly Corporation, through its subsidiaries, owns, operates, and franchises Potbelly sandwich shops. As of December 26, 2021, it had 443 shops in 33 states and the District of Columbia, which included 397 shops and 46 franchisees operated shops. The company was formerly known as Potbelly Sandwich Works, Inc. and changed its name to Potbelly Corporation in 2002. Potbelly Corporation was founded in 1977 and is headquartered in Chicago, Illinois.
At a Glance
Live SnapshotPotbelly Corporation Fair Value Envelope
Owner Earnings Valuation Tool
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Historical Financial Data
Base year metrics used for projections
Projection Settings
Forecast period and terminal assumptions
DCF Valuation Summary
Calculation flow from present value to intrinsic value per share
Owner Earnings Projections
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | $9.8M | $4.9M | $2.5M | $1.2M | $614.5K | $307.2K | $153.6K | $76.8K | $38.4K | $19.2K |
| Maintenance CapEx | -$1.9M | -$964.2K | -$482.1K | -$241.1K | -$120.5K | -$60.3K | -$30.1K | -$15.1K | -$7.5K | -$3.8K |
| Owner Earnings | $7.9M | $4.0M | $2.0M | $987.9K | $493.9K | $247.0K | $123.5K | $61.7K | $30.9K | $15.4K |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $7.3M | $3.4M | $1.6M | $726.1K | $336.2K | $155.6K | $72.1K | $33.4K | $15.4K | $7.1K |
Related Guides
Continue your PBPB research with focused valuation guides.
Research Paths
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.