Using the industry peer median EV/EBITDA multiple (trailing + forward), The ONE Group Hospitality, Inc. (STKS) has a fair value of $6.31 based on 6 comparable companies in the Restaurants industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/EBITDA | Forward EV/EBITDA | |
|---|---|---|---|
| The ONE Group Hospitality, Inc.STKS | 63 | 8.2x | 8.1x |
| Lifetime Brands, Inc. | 153 | 8.4x | 8.3x |
| Commercial Vehicle Group, Inc. | 153 | 13.5x | 9.4x |
| Red Robin Gourmet Burgers, Inc. | 76 | 10.5x | 10.2x |
| Regis Corporation | 69 | 15.5x | 11.3x |
| Flanigan's Enterprises, Inc. | 56 | 4.9x | — |
| Chanson International Holding | 3 | 0.8x | — |
| Industry Median | 9.5x | 9.8x | |
| (*) EBITDA | 87 | 88 | |
| = Enterprise Value | 824 | 861 | |
| (-) Net Debt | 647 | 647 | |
| Equity Value | 177 | 215 | |
| (/) Outstanding shares | 31 | 31 | |
| Fair Price | $6 | $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.