SG - NYSE
Sweetgreen, Inc.
$7.69
-9.3%Sweetgreen, Inc., together with its subsidiaries, develops and operates fast-casual restaurants serving healthy foods prepared from seasonal and organic ingredients. The company also accepts orders through its online and mobile ordering platforms, as well as sells gift cards that can be redeemed in its restaurants. As of September 26, 2021, it owned and operated 140 restaurants in 13 states and Washington, D.C. The company was founded in 2006 and is headquartered in Los Angeles, California.
At a Glance
Live SnapshotSweetgreen, 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 | -$6.3M | -$3.2M | -$1.6M | -$793.5K | -$396.8K | -$198.4K | -$99.2K | -$49.6K | -$24.8K | -$12.4K |
| Maintenance CapEx | -$10.6M | -$5.3M | -$2.7M | -$1.3M | -$665.6K | -$332.8K | -$166.4K | -$83.2K | -$41.6K | -$20.8K |
| Owner Earnings | -$17.0M | -$8.5M | -$4.2M | -$2.1M | -$1.1M | -$531.2K | -$265.6K | -$132.8K | -$66.4K | -$33.2K |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | -$15.7M | -$7.3M | -$3.4M | -$1.6M | -$723.0K | -$334.7K | -$155.0K | -$71.7K | -$33.2K | -$15.4K |
Related 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.