Last Price$177.1(0.7%)
Market Cap$11.9B
LTM ROIC - WACC
8.5%
5Y avg
5.2%
Restaurants industry
median
0.3%
Stock quality & Intrinsic value
7/10
(0.0%) overvalued
Texas Roadhouse, Inc. ROIC - WACC
Annual
Quarterly
LTM
Industry median
Company stand-alone
Crunching data... Almost there!
| Dec'05 | Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ROIC - WACC | 3.3% | 2.5% | 1.9% | 0.5% | 1.7% | 3.5% | 4.0% | 4.5% | 5.1% | 5.6% | 5.3% | 5.9% | 6.4% | 7.4% | 6.7% | (2.7%) | 8.2% | 5.9% | 5.7% | 8.6% |
Overvalued or undervalued?
Check the intrinsic value for TXRH
and see if it's the right time to invest.
Texas Roadhouse, Inc. (TXRH) ROIC - WACC comparison analysis
General
LTM ROIC - WACC
OTHER METRICS
Company name
Revenue growth
EPS growth
Net Income margin
Texas Roadhouse, Inc.TXRH
8.5%
16.0%
42.5%
8.1%
Median Peer Set
9.0%
7.6%
10.0%
12.3%
Domino's Pizza, Inc.DPZ
71.6%
5.1%
13.6%
12.4%
Yum! Brands, Inc.YUM
59.1%
6.7%
(7.2%)
19.7%
McDonald's CorporationMCD
15.9%
1.7%
(1.1%)
31.7%
Chipotle Mexican Grill, Inc.CMG
12.7%
14.6%
25.8%
13.6%
Starbucks CorporationSBUX
10.0%
0.6%
(8.1%)
10.4%
Darden Restaurants, Inc.DRI
8.0%
8.6%
6.3%
9.0%
Yum China Holdings, Inc.YUMC
7.5%
3.0%
18.1%
8.1%
CAVA Group, Inc.CAVA
6.8%
32.3%
418.2%
13.5%
Restaurant Brands International Inc.QSR
1.0%
19.7%
(41.8%)
12.1%
Dutch Bros Inc.BROS
(4.6%)
32.6%
1,127.4%
2.8%
TXRH key stats
USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Dec'05 | Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 458.8 26.4% | 597.1 30.2% | 735.1 23.1% | 880.5 19.8% | 942.3 7.0% | 1,005.0 6.6% | 1,109.2 10.4% | 1,263.3 13.9% | 1,422.6 12.6% | 1,582.1 11.2% | 1,807.4 14.2% | 1,990.7 10.1% | 2,219.5 11.5% | 2,457.4 10.7% | 2,756.2 12.2% | 2,398.1 (13.0%) | 3,463.9 44.4% | 4,014.9 15.9% | 4,631.7 15.4% | 5,373.3 16.0% |
| Cost of Goods Sold (COGS) | 363.6 | 474.4 | 601.6 | 734.8 | 768.4 | 811.5 | 900.8 | 1,021.5 | 1,157.6 | 1,291.8 | 1,480.7 | 1,605.3 | 1,796.6 | 2,013.0 | 2,260.0 | 2,114.5 | 2,857.4 | 3,361.3 | 3,896.6 | 4,426.1 |
% margin | 95.2 20.8% | 122.8 20.6% | 133.5 18.2% | 145.7 16.5% | 173.9 18.5% | 193.5 19.2% | 208.4 18.8% | 241.8 19.1% | 265.0 18.6% | 290.4 18.4% | 326.7 18.1% | 385.4 19.4% | 422.9 19.1% | 444.5 18.1% | 496.2 18.0% | 283.6 11.8% | 606.5 17.5% | 653.6 16.3% | 735.1 15.9% | 947.3 17.6% |
| Operating Expenses | 47.9 | 68.4 | 70.3 | 83.7 | 95.1 | 100.8 | 111.9 | 129.8 | 146.7 | 159.3 | 181.1 | 213.3 | 236.1 | 256.4 | 285.1 | 257.5 | 308.6 | 331.8 | 381.1 | 430.7 |
| Research & Development Expenses (R&D) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Selling, General & Administrative Expenses (SG&A) | 33.3 | 47.0 | 38.1 | 43.8 | 53.2 | 59.5 | 69.2 | 70.6 | 77.3 | 81.7 | 92.3 | 110.8 | 123.3 | 136.2 | 149.4 | 119.5 | 157.5 | 172.7 | 198.4 | 223.3 |
% margin | 47.3 10.3% | 54.4 9.1% | 63.2 8.6% | 62.0 7.0% | 75.9 8.1% | 90.6 9.0% | 95.2 8.6% | 110.5 8.7% | 119.7 8.4% | 130.4 8.2% | 144.6 8.0% | 171.9 8.6% | 186.2 8.4% | 187.8 7.6% | 212.0 7.7% | 23.8 1.0% | 297.2 8.6% | 320.2 8.0% | 354.0 7.6% | 516.5 9.6% |
| Interest Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.5 | 4.1 | 3.7 | 0.1 | 0.0 | 0.0 |
| Interest Expense | 0.3 | 0.6 | 2.3 | 3.8 | 3.3 | 2.7 | 2.4 | 2.3 | 2.2 | 2.1 | 2.0 | 1.3 | 1.6 | 0.6 | 0.0 | 4.1 | 3.7 | 0.1 | 0.0 | 0.0 |
| Pre-tax Income | 46.6 | 53.4 | 60.5 | 57.6 | 72.8 | 88.4 | 93.2 | 108.5 | 118.2 | 130.0 | 144.2 | 171.8 | 186.1 | 188.6 | 213.9 | 19.3 | 292.9 | 321.3 | 358.3 | 524.5 |
% effective tax rate | 16.3 35.0% | 19.4 36.3% | 21.2 35.0% | 19.4 33.7% | 23.5 32.3% | 27.7 31.3% | 26.8 28.7% | 34.7 32.0% | 34.1 28.9% | 39.0 30.0% | 43.0 29.8% | 51.2 29.8% | 48.6 26.1% | 24.3 12.9% | 32.4 15.1% | (15.7) (81.4%) | 39.6 13.5% | 43.7 13.6% | 44.6 12.5% | 80.1 15.3% |
% margin | 30.3 6.6% | 34.0 5.7% | 39.3 5.3% | 38.2 4.3% | 47.5 5.0% | 58.3 5.8% | 64.0 5.8% | 71.2 5.6% | 80.4 5.7% | 87.0 5.5% | 96.9 5.4% | 115.6 5.8% | 131.5 5.9% | 158.2 6.4% | 174.5 6.3% | 31.3 1.3% | 245.3 7.1% | 269.8 6.7% | 304.9 6.6% | 433.6 8.1% |
| EPS | 0.44 | 0.46 | 0.53 | 0.53 | 0.68 | 0.82 | 0.90 | 1.02 | 1.15 | 1.25 | 1.38 | 1.64 | 1.85 | 2.21 | 2.47 | 0.45 | 3.52 | 3.99 | 4.56 | 6.50 |
| Diluted EPS | 0.42 | 0.44 | 0.51 | 0.52 | 0.67 | 0.80 | 0.88 | 1.00 | 1.13 | 1.23 | 1.37 | 1.63 | 1.84 | 2.20 | 2.46 | 0.45 | 3.50 | 3.97 | 4.54 | 6.47 |
% margin | 61.9 13.5% | 75.7 12.7% | 93.7 12.7% | 99.9 11.4% | 117.9 12.5% | 132.3 13.2% | 138.4 12.5% | 157.7 12.5% | 169.9 11.9% | 190.3 12.0% | 215.2 11.9% | 262.3 13.2% | 295.3 13.3% | 289.3 11.8% | 326.7 11.9% | 144.0 6.0% | 424.7 12.3% | 459.0 11.4% | 507.5 11.0% | 695.9 13.0% |
Discover more Stock Ideas
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Undervalued growth stocks
Discover the top 20 best undervalued large-cap growth stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 35.3%
S&P Outperformance 22.3%
Next 3M Predicted Return 26.8%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
FAQ
1) What is Texas Roadhouse, Inc.'s ROIC - WACC?
As of today, Microsoft Corp's last 12-month ROIC - WACC is 8.5%, based on the financial report for Dec 31, 2024 (Q4’2024). The average annual ROIC - WACC for Texas Roadhouse, Inc. have been 6.9% over the past three years, and 5.4% over the past five years.
2) Is Texas Roadhouse, Inc.'s ROIC - WACC Good?
As of today, Texas Roadhouse, Inc.'s ROIC - WACC is 8.5%, which is higher than industry median of 0.3%. It indicates that Texas Roadhouse, Inc.'s ROIC - WACC is Good.