Chefs' Warehouse, Inc. (CHEF)
Wholesale-Groceries, General Line · Consumer Discretionary · $3.9B
Intrinsic Value (Consensus)
$24.53
Current Price
$95.42
Margin of Safety
-74.3%
74.3% Above Intrinsic Value
Value: $25
Price: $95
Valuation Model Estimates
Current Price: $95.42
DCF (Discounted Cash Flow)
$126.42
Graham Number
$23.68
Earnings Power Value
$16.31
Relative Value (P/E)
$33.60
Dividend Discount Model
Not applicable
—
Consensus Value
$24.53
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
56
Profitability
18/25
Strength
15/25
Valuation
7/25
Growth
16/25
Financial Health Signals
Elevated debt — Debt/Equity ratio is 108%
Strong earnings growth (20% YoY)
Key Financials
- EPS (TTM)
- $1.68
- EPS (Forward)
- $2.02
- Book Value
- $14.83
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 12.0%
- Debt/Equity
- 108%
- Revenue Growth
- 9.4%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Consumer Discretionary)
NUSNU SKIN ENTERPRISES,...
$18.42+264.8%
SBHSally Beauty Holding...
$39.84+197.8%
HLFHERBALIFE LTD.
$32.12+171.7%
EDUCEDUCATIONAL DEVELOPM...
$3.93+171%
SPHSUBURBAN PROPANE PAR...
$43.28+152.1%
Data last updated: 2026-06-21
Source: Yahoo Finance