Traeger, Inc.

Traeger, Inc.

COOKยทNYSE

$61.89

-3.2%
Consumer CyclicalFurnishings, Fixtures & Appliances

Traeger, Inc., together with its subsidiaries, designs, sources, sells, and supports wood pellet fueled barbeque grills for retailers, distributors, and direct to consumers in the United States. Its wood pellet grills are internet of things devices that allow owners to program, monitor, and control their grill through its Traeger app. The company also produces a library of digital content, including instructional recipes and videos that demonstrate tips, tricks, and cooking techniques that empower Traeger owners to progress their cooking skills; and short- and long-form branded content highlighting stories, community members, and lifestyle content from the Traegerhood. In addition, it provides wood pellets that are used to fire the grills; rubs and sauces, seasonings, and marinades; covers, drip trays, bucket liners, and shelves; tools to aid in meal prep, cooking, and cleanup, including pellet storage systems, cleaning solutions, barbecue tools, and MEATER smart thermometer; replacement parts; and apparel and merchandise. The company was incorporated in 2017 and is headquartered in Salt Lake City, Utah.

At a Glance

Live Snapshot
Market Cap$172.17M
EPS-43.5000
P/E Ratio-1.42
Earnings Date08/05/2026
Traeger, Inc.

Traeger, Inc. Fair Value Envelope

COOK ยท NYSE

Our analysis suggests that COOK has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $61.89, this represents a potential HIDDEN relative to our calculated worth for Traeger, Inc..

Intrinsic Value
Current Price: $61.89

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

Present Value$834.7M
+ Cash & Equivalents$19.6M
Firm Value$854.3M
- Debt$425.5M
Equity Value$428.8M
/ Shares Outstanding135,886,236B
DCF Value$3
OVERVALUED BY 95%

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
$23.4M
$26.8M
$30.6M
$35.0M
$39.9M
$45.6M
$52.1M
$59.5M
$68.0M
$77.7M
Maintenance CapEx
-$1.6M
-$1.8M
-$2.1M
-$2.4M
-$2.7M
-$3.1M
-$3.5M
-$4.0M
-$4.6M
-$5.3M
Owner Earnings
$21.9M
$25.0M
$28.5M
$32.6M
$37.2M
$42.5M
$48.6M
$55.5M
$63.4M
$72.5M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$20.2M
$21.4M
$22.6M
$24.0M
$25.3M
$26.8M
$28.4M
$30.0M
$31.7M
$33.6M
Terminal Value represents 68.4% of Enterprise Value