Craving CAVA Stock (NYSE:CAVA) | Seeking Alpha


Cava Restaurant Chain Files For Initial Public Offering

Mario Tama

A True Peter Lynch-Style Investment

A couple months ago, I published my flagship, introductory note on CAVA Group, Inc. (NYSE:CAVA). If you’ve not already, I would highly encourage you to read it prior to reading further

TTM 12-month revenue [A]

$790 million

Potential Free Cash Flow Margin [B]

15%

Average diluted shares outstanding [C]

~120 million

Free cash flow per share [ D = (A * B) / C ]

$.9875

Free cash flow per share growth rate (conservative)

17.5%

Terminal growth rate

3%

Years of elevated growth

10

Total years to stimulate

100

Discount Rate (Our “Next Best Alternative”)

9.8%

Restaurant Level Margin (Today) Restaurant Level Margin (Yr 10)
Cava 26.1% 27.5%
Chipotle 27.5% 30%+

Long Run FCF Margin Shares Outstanding Net Cash
Cava 15% 120M (Fully Diluted) ~$350M
Chipotle 15% 28M (Fully Diluted) $1.8B

CAVA Value
Share Price $34/share
Share Count 120M (fully, fully diluted)
Cash & Debt $350M/$0 (note operating lease liability accounting)
Enterprise Value $3.73B
TTM Sales ~$600M
Fwd. 12 Month Sales ~$850M
EV/Revenues (FTM) 4.39x



Source link

Leave a Reply

Your email address will not be published. Required fields are marked *