Using the industry peer median EV/EBITDA multiple (trailing + forward), Chanson International Holding (CHSN) has a fair value of $1.34 based on 3 comparable companies in the Restaurants industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/EBITDA | Forward EV/EBITDA | |
|---|---|---|---|
| Chanson International HoldingCHSN | 49 | 11.4x | — |
| Unifi, Inc. | 75 | 10.4x | 10.2x |
| Red Robin Gourmet Burgers, Inc. | 67 | 10.4x | 10.1x |
| The ONE Group Hospitality, Inc. | 60 | 8.1x | 8.1x |
| Industry Median | 10.4x | 10.1x | |
| (*) EBITDA | 4 | ||
| = Enterprise Value | 45 | ||
| (-) Net Debt | 1 | ||
| Equity Value | 44 | ||
| (/) Outstanding shares | 33 | ||
| Fair Price | $1 | ||
Using the industry peer median EV/Revenue multiple (trailing + forward), Chanson International Holding (CHSN) has a fair value of $0.26 based on 8 comparable companies in the Restaurants industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Chanson International HoldingCHSN | 49 | 2.7x | — |
| GrowGeneration Corp. | 85 | 0.5x | 0.4x |
| GEN Restaurant Group, Inc. | 77 | 1.2x | 1.4x |
| Tron Inc. | 77 | 14.0x | — |
| Unifi, Inc. | 75 | 0.3x | 0.3x |
| Red Robin Gourmet Burgers, Inc. | 67 | 0.5x | 0.4x |
| The ONE Group Hospitality, Inc. | 60 | 0.9x | 0.9x |
| Purple Innovation, Inc. | 56 | 0.5x | 0.5x |
| QVC Group Inc. | 3 | 0.5x | 0.4x |
| Industry Median | 0.5x | 0.4x | |
| (*) Revenue | 18 | ||
| = Enterprise Value | 9 | ||
| (-) Net Debt | 1 | ||
| Equity Value | 8 | ||
| (/) Outstanding shares | 33 | ||
| Fair Price | $0 | ||
Using the PEG framework with historical EPS growth of 25.0%, the company has a fair value of $0.63 based on TTM EPS (FY2024) of $0.03. The current PEG ratio is 0.04.
PEG < 1 = bargain, 1–1.5 = fair, > 2 = expensive.
Growth above 25% is capped — hypergrowth may not be sustainable long-term.
| EPS Growth RateHistorical | 1566.7% |
| Adjusted Growth (clamped 8–25%)Clamped | 25.0% |
| Fair P/E | 25.0x |
| TTM EPS (FY2024) | $0.03 |
| Fair Value | $0.63 |
No analyst estimates available.
| Year | Net Income | EPS | YoY |
|---|---|---|---|
| FY2020 | $-164,029 | $-0.01 | — |
| FY2021 | $506,769 | $4.50 | — |
| FY2022 | $-1.3M | $-0.05 | -101.1% |
| FY2023 | $33,588 | $0.00 | — |
| FY2024 | $756,285 | $0.03 | +1566.7% |
4Y Historical EPS CAGR: 1566.7%
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.