First Watch Restaurant Group, Inc. (FWRG) stock analysis
Close on Nov 12, 2026Market cap $798.56MP/E 44.6Yield –
StockData Score
Prices as of Nov 12, 2026How the score works
Mixed9 of 30 checks passed
First Watch Restaurant passes 9 of the 30 checks behind our score; 8 could not be run for lack of data and count as not passed. Each dot in the shape is one check — hover it for the numbers.
- Valuation
- 4/6
- Growth
- 3/6
- Past performance
- 0/6
- Financial health
- 2/6
- Dividend
- 0/6
What stands out
Trading below fair value
The share price of $12.94 is below our fair value estimate of $16.11.
Revenue growing 10%+ a year
Revenue grew 18.7% a year over the last three fiscal years.
EPS growing 10%+ a year
Diluted EPS grew 41.3% a year over the last three fiscal years.
Debt covered by cash flow
Operating cash flow over the last twelve months equals 43.8% of total debt.
What to watch
Margin of safety under 20%
The price is 19.7% below fair value, less than the 20% cushion we look for.
Return on equity under 15%
Return on equity was 2.9% over the last twelve months and averaged 2.4% over five years; we look for 15% on both.
Return on capital under 10%
Return on invested capital was 3.2%, below the 10% that usually covers the cost of capital.
High debt
Debt is 46.1% of shareholders' equity, above the 40% we consider low.
Valuation4/6
P/E below its 5-year median
First Watch Restaurant's P/E of 44.6 is below its own 5-year median of 64.5.
P/E above the industry
First Watch Restaurant's P/E of 44.6 is above the Eating and Drinking Places median of 27.8.
EV/EBITDA below its 5-year median
First Watch Restaurant's EV/EBITDA of 9.6 is below its 5-year median of 15.1.
P/B below the industry
First Watch Restaurant's price-to-book of 1.26 is below the Eating and Drinking Places median of 3.11.
Trading below fair value
The share price of $12.94 is below our fair value estimate of $16.11.
Margin of safety under 20%
The price is 19.7% below fair value, less than the 20% cushion we look for.
Growth3/6
Revenue growing 10%+ a year
Revenue grew 18.7% a year over the last three fiscal years.
EPS growing 10%+ a year
Diluted EPS grew 41.3% a year over the last three fiscal years.
Earnings acceleration
Needs positive net income now, a year ago and five years ago.
Growing faster than the industry
Revenue grew 19.3% over the last twelve months; the Eating and Drinking Places median is 5.9%.
Guidance lowered
First Watch Restaurant lowered its Fiscal Year 2026 Capital expenditures outlook on Nov 3, 2026.
Gross margin trend
This company does not report gross profit.
Past performance0/6
Return on equity under 15%
Return on equity was 2.9% over the last twelve months and averaged 2.4% over five years; we look for 15% on both.
Return on capital under 10%
Return on invested capital was 3.2%, below the 10% that usually covers the cost of capital.
Return on equity below the industry
First Watch Restaurant's return on equity of 2.9% is below the Eating and Drinking Places median of 7.9%.
Earnings over 5 years
Needs positive net income five years ago and in the latest year.
Net margin below its 5-year average
Net margin was 1.4% over the last twelve months, against a 5-year average of 1.4%.
Net margin below the industry
First Watch Restaurant's net margin of 1.4% is below the Eating and Drinking Places median of 1.9%.
Financial health2/6
High debt
Debt is 46.1% of shareholders' equity, above the 40% we consider low.
Debt falling against equity
Debt to equity fell from 90.4% five years ago to 46.1%.
Debt covered by cash flow
Operating cash flow over the last twelve months equals 43.8% of total debt.
Interest not well covered
Operating income covers interest expense 1.5 times; we look for at least 5.
Short-term assets don't cover short-term debts
Current assets are 0.27 times current liabilities.
Elevated bankruptcy risk
The Altman Z-score is 1.07; above 3 is the safe zone and below 1.8 the distress zone.
Dividend0/6
No dividend
First Watch Restaurant has not paid a dividend in the last twelve months.
Yield against Treasuries
No dividend.
Yield against the market
No dividend.
Dividend stability
No dividend.
Earnings cover
No dividend.
Cash-flow cover
No dividend.
Fair value
How we estimate itOur estimate per share
$16.11
The share price is 20% below this estimate.
| Method | Multiple used | Own 5Y median | Industry median | Value per share | Weight |
|---|---|---|---|---|---|
| P/E | 45.0× | 64.5× | 27.8× | $13.05 | 40% |
| EV/EBITDA | 13.7× | 15.1× | 12.2× | $20.34 | 35% |
| P/B | 2.4× | 1.8× | 3.1× | $25.10 | 10% |
| Earnings power | 10.5% cost of equity | – | – | $8.40 | 15% |
| Fair value | $16.11 | 100% | |||
Valuation over time
Using the earnings and balance sheet published at each date, not today's.
- P/E at month end
- Own 5-year median 64.5
- Eating and Drinking Places median 27.8
An estimate from reported numbers and market multiples, not a price target or investment advice. It can be far off for companies whose profits are about to change sharply.
Market risk
From the past year of daily prices.
Liquidity
Low risk
- Average value traded per day
- $23.57M
- Value traded per 1% price move
- $6.85M
Downside
High risk
- Typical loss in a bad month
- 26.1%
- Volatility (annualized)
- 54%
- Sharpe ratio, 1 year
- -0.56
- Beta to the S&P 500 (5Y)
- 1.10
Typical bad-month loss, week by week
Margins
Share of revenue, fiscal years 2018 to 2025
Operating margin
Net margin
Growth rates
Compound annual growth to fiscal 2025
| Per year | 1 year | 3 years | 5 years | 10 years | Five-year pace |
|---|---|---|---|---|---|
| Revenue | +20.3% | +18.7% | +29.0% | – | |
| Operating income | -29.3% | +17.6% | – | – | |
| Net income | +2.7% | +41.2% | – | – | |
| EPS, diluted | +3.3% | +41.3% | – | – |
Returns and balance sheet
8 fiscal years. Hover a measure to see how it is calculated.
| Measure | FY2018 | FY2020 | FY2025 | Trend |
|---|---|---|---|---|
| Return on equity | – | -15.3% | 3.2% | |
| Return on assets | – | – | 1.2% | |
| Current ratio | – | 0.64 | 0.29 | |
| Debt to equity | – | 0.90 | 0.45 | |
| Net debt to EBITDA | – | -15.21× | 2.55× | |
| Interest coverage | – | -2.1× | 1.6× | |
| Capex to revenue | – | 7.8% | 12.8% | |
| Diluted shares | – | 45M | 63M |
Where the cash went
Fiscal 2021 to 2025, five years combined
First Watch Restaurant generated $462.83M from operations and spent $465.68M on capital expenditure, dividends and share buybacks. 100% of that went back into the business.
DuPont analysis
Return on equity split into margin, efficiency and leverage
| Fiscal year | Net margin | Asset turnover | Equity multiplier | Return on equity |
|---|---|---|---|---|
| FY2025 | 1.6% | 0.75× | 2.67× | 3.2% |
| FY2024 | 1.9% | 0.73× | 2.40× | 3.3% |
| FY2023 | 2.8% | 0.75× | 2.19× | 4.7% |
| FY2022 | 0.9% | 0.68× | 2.09× | 1.3% |
| FY2021 | -0.4% | 0.59× | 2.49× | -0.5% |
Piotroski F-Score
Nine tests of profitability, balance sheet and efficiency, fiscal 2025 against fiscal 2024
- ProfitableNet income above zero$19.43M
- Cash generatingOperating cash flow above zero$125.91M
- Return on assets improvedROA up on the prior year1.5% → 1.3%
- Earnings backed by cashOperating cash flow above net income$125.91M vs $19.43M
- Less leverageLong-term debt to assets fell12.5% → 15.4%
- Better liquidityCurrent ratio rose0.40 → 0.29
- No dilutionShare count did not rise62M → 63M
- Gross margin improvedGross margin up on the prior year– → –
- More efficientAsset turnover rose0.80 → 0.81
See a number that looks wrong?