image
FAT Brands Inc. FATBP
Consumer Cyclical - Restaurants - NASDAQ - US
Watchlist
$ 6.9938
0.431 %
$ 48.1 M
Market Cap
-2.08
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one FATBP stock under the worst case scenario is HIDDEN Compared to the current market price of 6.99 USD, FAT Brands Inc. is HIDDEN

FATBP Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one FATBP stock under the base case scenario is HIDDEN Compared to the current market price of 6.99 USD, FAT Brands Inc. is HIDDEN

FATBP Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on May, 7, 2025.

The intrinsic value of one FATBP stock under the best case scenario is HIDDEN Compared to the current market price of 6.99 USD, FAT Brands Inc. is HIDDEN

FATBP Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart FATBP

image
1M 0%
6M -24%
1Y -75%
3Y -74%
5Y --%
All
$10.0$10.0$9.5$9.5$9.0$9.0$8.5$8.5$8.0$8.0$7.5$7.5$7.0$7.0$6.5$6.515 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '25
FINANCIALS
593 M REVENUE
23.35%
Growth Rates
1Year 23.35%
3Years 70.83%
5Years 92.36%
7Years 122.82%
10Years 0.00%
-52.2 M OPERATING INCOME
-233.86%
Growth Rates
1Year -233.86%
3Years -234.04%
5Years -54.46%
7Years -196.39%
10Years 0.00%
-190 M NET INCOME
100.00%
Growth Rates
1Year 100.00%
3Years 25.99%
5Years 14.87%
7Years 10.41%
10Years 0.00%
-56.2 M OPERATING CASH FLOW
-57.96%
Growth Rates
1Year -57.96%
3Years -337.03%
5Years -80.79%
7Years -68.47%
10Years 0.00%
-26.5 M INVESTING CASH FLOW
55.74%
Growth Rates
1Year 55.74%
3Years 66.80%
5Years -20.33%
7Years -14.09%
10Years 0.00%
58.2 M FINANCING CASH FLOW
-50.91%
Growth Rates
1Year -50.91%
3Years -58.52%
5Years 53.67%
7Years 30.45%
10Years 0.00%
145 M REVENUE
1.34%
Growth Rates
1Year 23.35%
3Years 70.83%
5Years 92.36%
7Years 122.82%
10Years 0.00%
-39.3 M OPERATING INCOME
-344.95%
Growth Rates
1Year -233.86%
3Years -234.04%
5Years -54.46%
7Years -196.39%
10Years 0.00%
-67.4 M NET INCOME
-50.64%
Growth Rates
1Year 100.00%
3Years 25.99%
5Years 14.87%
7Years 10.41%
10Years 0.00%
-10.4 M OPERATING CASH FLOW
-223.19%
Growth Rates
1Year -57.96%
3Years -337.03%
5Years -80.79%
7Years -68.47%
10Years 0.00%
-504 K INVESTING CASH FLOW
93.53%
Growth Rates
1Year 55.74%
3Years 66.80%
5Years -20.33%
7Years -14.09%
10Years 0.00%
11.6 M FINANCING CASH FLOW
149.17%
Growth Rates
1Year -50.91%
3Years -58.52%
5Years 53.67%
7Years 30.45%
10Years 0.00%
Balance Sheet FAT Brands Inc.
image
Current Assets 88 M
Cash & Short-Term Investments 23.4 M
Receivables 19.4 M
Other Current Assets 45.2 M
Non-Current Assets 1.2 B
Long-Term Investments 0
PP&E 295 M
Other Non-Current Assets 906 M
3.51 %22.92 %70.25 %Total Assets$1.3b
Current Liabilities 298 M
Accounts Payable 38.7 M
Short-Term Debt 65.5 M
Other Current Liabilities 194 M
Non-Current Liabilities 1.45 B
Long-Term Debt 1.41 B
Other Non-Current Liabilities 37.4 M
3.75 %11.13 %80.76 %Total Liabilities$1.7b
EFFICIENCY
Earnings Waterfall FAT Brands Inc.
image
Revenue 593 M
Cost Of Revenue 442 M
Gross Profit 150 M
Operating Expenses 203 M
Operating Income -52.2 M
Other Expenses 138 M
Net Income -190 M
600m600m500m500m400m400m300m300m200m200m100m100m00(100m)(100m)(200m)(200m)593m(442m)150m(203m)(52m)(138m)(190m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
25.38% GROSS MARGIN
25.38%
Averages
1Year 25.38%
3Years 33.71%
5Years 45.53%
7Years 56.38%
10Years 69.47%
-8.81% OPERATING MARGIN
-8.81%
Averages
1Year -8.81%
3Years -0.89%
5Years -7.18%
7Years 2.42%
10Years 14.91%
-32.03% NET MARGIN
-32.03%
Averages
1Year -32.03%
3Years -27.26%
5Years -38.07%
7Years -29.24%
10Years -15.57%
41.66% ROE
41.66%
Averages
1Year 41.66%
3Years 52.05%
5Years 67.50%
7Years 41.03%
10Years 34.64%
-14.73% ROA
-14.73%
Averages
1Year -14.73%
3Years -10.54%
5Years -9.27%
7Years -7.24%
10Years -1.02%
-4.87% ROIC
-4.87%
Averages
1Year -4.87%
3Years -0.80%
5Years -1.87%
7Years 2.91%
10Years 7.72%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis FAT Brands Inc.
image
10m10m00(10m)(10m)(20m)(20m)(30m)(30m)(40m)(40m)(50m)(50m)(60m)(60m)(70m)(70m)(80m)(80m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income -190 M
Depreciation & Amortization 41.5 M
Capital Expenditures -22.8 M
Stock-Based Compensation 0
Change in Working Capital 0
Others -40.2 M
Free Cash Flow -79 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets FAT Brands Inc.
image
FATBP has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
8.84% DIVIDEND YIELD
0.172 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
0.7000000.7000000.6000000.6000000.5000000.5000000.4000000.4000000.3000000.3000000.2000000.2000000.1000000.1000000.0000000.0000000.171880.171880.171880.171880.171880.171880.171880.171880.171880.171880.171880.171880.171880.171880.171880.171880.171880.171880.171880.171880.171880.171880.171880.171880.171880.171880.171880.171880.0916660.171880.171880.171880.171880.171880.171880.171880.171880.171880.171880.171880.171880.171880.171880.610.171880.690.171880.690.171880.690.171880.690.171880.690.171880.690.171880.690.171880.690.171880.690.171880.690.171880.690.171880.690.171880.520.171880.34202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 3
6. Ownership
Insider Ownership FAT Brands Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
FAT Brands (FAT) Presents At LD 500 Investor Virtual Conference - Slideshow The following slide deck was published by FAT Brands Inc. in conjunction with this event.. seekingalpha.com - 4 years ago
8. Profile Summary

FAT Brands Inc. FATBP

image
COUNTRY US
INDUSTRY Restaurants
MARKET CAP $ 48.1 M
Dividend Yield 8.84%
Description FAT Brands Inc., a multi-brand franchising company, acquires, develops, and manages quick service, fast casual, casual dining, and polished casual dining restaurant concepts worldwide. As of August 22, 2022, it owned seventeen restaurant brands, including Round Table Pizza, Fatburger, Marble Slab Creamery, Johnny Rockets, Fazoli's, Twin Peaks, Great American Cookies, Hot Dog on a Stick, Buffalo's Cafe and Buffalo's Express, Hurricane Grill & Wings, Pretzelmaker, Elevation Burger, Native Grill & Wings, Yalla Mediterranean, and Ponderosa Steakhouse/Bonanza Steakhouse, as well as franchises and owns approximately 2,300 locations. The company was incorporated in 2017 and is headquartered in Beverly Hills, California. FAT Brands Inc. operates as a subsidiary of Fog Cutter Holdings, LLC.
Contact 9720 Wilshire Boulevard, Beverly Hills, CA, 90212 https://www.fatbrands.com
IPO Date July 14, 2020
Employees 2089
Officers Mr. Mason A. Wiederhorn Chief Brand Officer & Director Mr. Robert G. Rosen Co-President & Head of Debt Capital Markets Mr. Thayer D. Wiederhorn Chief Operating Officer & Director Mr. Taylor A. Wiederhorn CO-Chief Executive Officer, Chief Development Officer & Director Ms. Carmen Vidal International Legal Counsel, Director of International Franchise Development & Director Mr. Andrew A. Wiederhorn Founder, Outside Consultant & Strategic Advisor and Chairman