(CHEF) The Chefs Warehouse - Overview
Sector: Consumer Defensive | Industry: Food Distribution | Exchange: NASDAQ (USA) | Market Cap: 2.631m USD | Total Return: 20.4% in 12m
Industry Rotation: -11.3
Avg Turnover: 25.2M USD
Peers RS (IBD): 53.2
EPS Trend: 43.7%
Qual. Beats: 4
Rev. Trend: 90.3%
Qual. Beats: 5
Warnings
Choppy
Tailwinds
No distinct edge detected
The Chefs Warehouse, Inc. (CHEF) is a food distributor specializing in high-end ingredients.
The company supplies specialty foods like artisan cheeses, unique oils, and truffles, alongside center-of-the-plate items such as custom-cut meats, seafood, and hormone-free poultry. This focus on premium products differentiates it within the competitive food distribution sector.
CHEF primarily serves a diverse clientele including independent restaurants, fine dining establishments, hotels, and caterers. This business model relies on strong relationships with a niche market seeking quality and specialized ingredients.
Additionally, CHEF sells center-of-the-plate products directly to consumers via mail and e-commerce. Understanding the companys customer segments and product mix is key to evaluating its market position, and further insights are available on ValueRay.
- Restaurant and hospitality industry health impacts demand for specialty foods
- Food commodity price fluctuations directly affect cost of goods sold
- Fuel price volatility influences distribution and logistics expenses
- Acquisition strategy drives market share growth and revenue expansion
| Net Income: 72.4m TTM > 0 and > 6% of Revenue |
| FCF/TA: 0.04 > 0.02 and ΔFCF/TA -1.24 > 1.0 |
| NWC/Revenue: 11.96% < 20% (prev 11.67%; Δ 0.30% < -1%) |
| CFO/TA 0.06 > 3% & CFO 129.2m > Net Income 72.4m |
| Net Debt (1.06b) to EBITDA (223.2m): 4.73 < 3 |
| Current Ratio: 2.05 > 1.5 & < 3 |
| Outstanding Shares: last quarter (46.0m) vs 12m ago 0.14% < -2% |
| Gross Margin: 24.20% > 18% (prev 0.24%; Δ 2.40k% > 0.5%) |
| Asset Turnover: 213.5% > 50% (prev 204.1%; Δ 9.39% > 0%) |
| Interest Coverage Ratio: 3.49 > 6 (EBITDA TTM 223.2m / Interest Expense TTM 41.6m) |
| A: 0.24 (Total Current Assets 969.9m - Total Current Liabilities 473.5m) / Total Assets 2.03b |
| B: 0.10 (Retained Earnings 201.6m / Total Assets 2.03b) |
| C: 0.07 (EBIT TTM 145.1m / Avg Total Assets 1.94b) |
| D: 0.14 (Book Value of Equity 199.3m / Total Liabilities 1.42b) |
| Altman-Z'' Score: 2.58 = A |
| DSRI: 0.98 (Receivables 392.4m/366.3m, Revenue 4.15b/3.79b) |
| GMI: 1.00 (GM 24.20% / 24.09%) |
| AQI: 0.85 (AQ_t 0.24 / AQ_t-1 0.28) |
| SGI: 1.09 (Revenue 4.15b / 3.79b) |
| TATA: -0.03 (NI 72.4m - CFO 129.2m) / TA 2.03b) |
| Beneish M-Score: -3.10 (Cap -4..+1) = AA |
Over the past week, the price has changed by +1.90%, over one month by +0.66%, over three months by -0.09% and over the past year by +20.43%.
- StrongBuy: 6
- Buy: 1
- Hold: 0
- Sell: 0
- StrongSell: 0
| Analysts Target Price | 77.1 | 19.6% |
P/E Forward = 29.3255
P/S = 0.6341
P/B = 4.3544
P/EG = 1.0776
Revenue TTM = 4.15b USD
EBIT TTM = 145.1m USD
EBITDA TTM = 223.2m USD
Long Term Debt = 720.3m USD (from longTermDebt, last quarter)
Short Term Debt = 53.0m USD (from shortTermDebt, last quarter)
Debt = 1.18b USD (from shortLongTermDebtTotal, last quarter)
Net Debt = 1.06b USD (from netDebt column, last quarter)
Enterprise Value = 3.69b USD (2.63b + Debt 1.18b - CCE 121.0m)
Interest Coverage Ratio = 3.49 (Ebit TTM 145.1m / Interest Expense TTM 41.6m)
EV/FCF = 41.99x (Enterprise Value 3.69b / FCF TTM 87.8m)
FCF Yield = 2.38% (FCF TTM 87.8m / Enterprise Value 3.69b)
FCF Margin = 2.12% (FCF TTM 87.8m / Revenue TTM 4.15b)
Net Margin = 1.74% (Net Income TTM 72.4m / Revenue TTM 4.15b)
Gross Margin = 24.20% ((Revenue TTM 4.15b - Cost of Revenue TTM 3.15b) / Revenue TTM)
Gross Margin QoQ = 24.21% (prev 24.20%)
Tobins Q-Ratio = 1.82 (Enterprise Value 3.69b / Total Assets 2.03b)
Interest Expense / Debt = 0.86% (Interest Expense 10.1m / Debt 1.18b)
Taxrate = 34.60% (11.5m / 33.2m)
NOPAT = 94.9m (EBIT 145.1m * (1 - 34.60%))
Current Ratio = 2.05 (Total Current Assets 969.9m / Total Current Liabilities 473.5m)
Debt / Equity = 1.95 (Debt 1.18b / totalStockholderEquity, last quarter 604.3m)
Debt / EBITDA = 4.73 (Net Debt 1.06b / EBITDA 223.2m)
Debt / FCF = 12.02 (Net Debt 1.06b / FCF TTM 87.8m)
Total Stockholder Equity = 570.1m (last 4 quarters mean from totalStockholderEquity)
RoA = 3.72% (Net Income 72.4m / Total Assets 2.03b)
RoE = 12.69% (Net Income TTM 72.4m / Total Stockholder Equity 570.1m)
RoCE = 11.24% (EBIT 145.1m / Capital Employed (Equity 570.1m + L.T.Debt 720.3m))
RoIC = 7.34% (NOPAT 94.9m / Invested Capital 1.29b)
WACC = 6.64% (E(2.63b)/V(3.81b) * Re(9.36%) + D(1.18b)/V(3.81b) * Rd(0.86%) * (1-Tc(0.35)))
Discount Rate = 9.36% (= CAPM, Blume Beta Adj.)
Shares Correlation 3-Years: 100.0 | Cagr: 0.25%
[DCF] Terminal Value 85.06% ; FCFF base≈94.1m ; Y1≈106.6m ; Y5≈145.0m
[DCF] Fair Price = 59.86 (EV 3.50b - Net Debt 1.06b = Equity 2.44b / Shares 40.8m; r=6.64% [WACC]; 5y FCF grow 15.42% → 3.0% )
EPS Correlation: 43.71 | EPS CAGR: 66.73% | SUE: 2.81 | # QB: 4
Revenue Correlation: 90.33 | Revenue CAGR: 23.86% | SUE: 2.82 | # QB: 5
EPS next Quarter (2026-06-30): EPS=0.58 | Chg7d=+0.001 | Chg30d=-0.010 | Revisions Net=+0 | Analysts=7
EPS current Year (2026-12-31): EPS=2.15 | Chg7d=+0.002 | Chg30d=+0.003 | Revisions Net=+0 | Growth EPS=+13.0% | Growth Revenue=+6.7%
EPS next Year (2027-12-31): EPS=2.48 | Chg7d=+0.010 | Chg30d=-0.010 | Revisions Net=+1 | Growth EPS=+15.5% | Growth Revenue=+7.6%
[Analyst] Revisions Ratio: +0.00 (2 Up / 2 Down within 30d for Next Quarter)
[Growth] Implied Growth Rate = 6.8% (Discount Rate 9.4% - Earnings Yield 2.6%)
[Growth] Growth Spread = +0.4% (Analyst 7.2% - Implied 6.8%)