RRGB - NASDAQ
Red Robin Gourmet Burgers, Inc.
$4.41
-15%Red Robin Gourmet Burgers, Inc., together with its subsidiaries, develops, operates, and franchises full-service and casual-dining restaurants. The company's restaurants primarily offer burgers and shareable pizzas; various appetizers, salads, soups, sandwiches, seafood, and other entrees; and desserts, wings, milkshakes, alcoholic and non-alcoholic specialty drinks, cocktails, wine, and beers. As of December 26, 2021, it operated approximately 531 Red Robin restaurants, including 430 were company-owned and 101 were operated by franchisees in the United States and one Canadian province. Red Robin Gourmet Burgers, Inc. was founded in 1969 and is based in Greenwood Village, Colorado.
At a Glance
Live SnapshotRed Robin Gourmet Burgers, Inc. 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 | $74.0M | $148.0M | $296.1M | $592.1M | $1.2B | $2.4B | $4.7B | $9.5B | $18.9B | $37.9B |
| Maintenance CapEx | -$12.3M | -$24.6M | -$49.3M | -$98.5M | -$197.0M | -$394.0M | -$788.1M | -$1.6B | -$3.2B | -$6.3B |
| Owner Earnings | $61.7M | $123.4M | $246.8M | $493.6M | $987.2M | $2.0B | $3.9B | $7.9B | $15.8B | $31.6B |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | $57.1M | $105.8M | $195.9M | $362.8M | $671.9M | $1.2B | $2.3B | $4.3B | $7.9B | $14.6B |
Related Guides
Continue your RRGB 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.