EN DE

Shake Shack Inc (SHAK) Fair Value & Analysis

Consumer Cyclical · US · Market cap $2.5B

SS Shake Shack Inc logo Shake Shack Inc SHAK · US
Price$71.13
Fair Value$24.82
Upside-65.1%
Quality53/100
Watch Shake Shack Inc for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 2.8% net margin
Low debt · generates free cash flow
Trails peers (3/14)
Narrow moat 28/100
Evidence: High Range $15.26 – $31.16 Share as image

Fair value as of: Jul 19, 2026

From 25 valuation models · updated 21 days ago

Share price +31.1% over the past month.

A solid business, but screening 65% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($31.16). The favourable scenario is already priced in.
  • Solid but not exceptional quality (53/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range ($15.26 to $31.16) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$142.03 $38.07 Fair Value $24.82 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 19, 2026.

How to read this chart

60‑month range $38.07 – $142.03 · fair‑value band $15.26 – $31.16 · the $71.13 price screens above the $24.82 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 19, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Shake Shack Inc (SHAK) currently trades at $71.13, while our model-based Fair Value estimate is $24.82, implying the stock looks roughly 65.1% overvalued today. The Quality Score stands at 53/100 (solid quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Shake Shack Inc generated revenue of $1.5B at a net margin of 2.8%. Revenue grew 14.3% year over year. It earns a return on equity of 8.5%. Net debt stands at $542M. Fundamentals as of Jul 19, 2026

Our scenario range runs from $15.26 (bear case) to $31.16 (bull case); at $71.13, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 51% below its 52-week high and 36% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -47% fair-value upside, at -65%, SHAK screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $23.54 $40.39 $73.04 80
Residual Income $10.82 $11.66 $14.44 76
Rev-Margin DCF $23.78 $46.00 $80.41 74
All 25 models by family
DCF Models
FCF DCF $24.84 $37.08 $74.55 38
5Y Revenue Exit $23.78 $41.21 $76.36 39
5Y EBITDA Exit $39.94 $75.05 $141.61 41
5Y P/E Exit $22.34 $43.93 $72.33 38
10Y Revenue Exit $23.24 $47.39 $69.66 36
10Y EBITDA Exit $35.34 $79.17 $164.21 37
10Y P/E Exit $23.02 $44.55 $82.52 35
Earnings-Based
Graham-Dodd $7.71 $53.74 $75.41 54
Lynch FV $17.81 $25.44 $33.07 50
PEG = 1.0 $17.81 $25.44 $33.07 46
EPV $16.95 $19.18 $21.11 59
Dividend Discount
Gordon GGM $0.4000 $0.7900 $1.19 70
DDM Multi-Stage $0.4000 $0.6800 $0.8300 61
Multiples
P/E Multiple $18.70 $24.93 $31.16 63
P/S Multiple $14.45 $19.26 $24.08 58
P/B Multiple $14.45 $19.26 $24.08 55
EV/EBIT $31.48 $41.04 $50.60 53
EV/EBITDA $46.18 $60.64 $75.11 54
EV/Revenue $22.13 $30.41 $38.70 43
Asset-Based
NCAV (Graham) $6.51 $8.72 $13.02 50
Growth DCF
Growth DCF $23.54 $40.39 $73.04 80
Rev-Margin DCF $23.78 $46.00 $80.41 74
Economic Profit
Residual Income $10.82 $11.66 $14.44 76
ROIC Compounder $19.92 $27.96 $33.49 72
Growth Earnings
Growth-Adj P/E $24.00 $34.29 $44.58 68

Widest divergence: DCF Models ($44.55) versus Dividend Discount ($0.6800). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $1.5B
Revenue growth (YoY) +14.3%
Net margin 2.8%
Return on equity 8.5%
Free cash flow $56.5M FY2025
P/E ratio 53.4
More key figures
Operating margin -0.5%
EPS (TTM) $0.9800
EPS growth (YoY) +28.7%
Net debt $542M FY2025

Figures from reported company fundamentals · as of Jul 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 53/100

Of which business quality 55 · Market factors (momentum, volatility) 9

Profitability 34
Margins and returns on capital today
Quality Growth 55
Are margins and returns improving?
Cashflow 47
Earnings quality: real cash, not paper profit
Fin. Strength 66
Balance sheet, leverage, solvency risk
Investment 55
Disciplined investing over empire-building
Low Volatility 10
Calm price path (market factor)
Momentum 8
Price trend over the last 3–12 months (market factor)
52W Momentum 11
Distance to the 52-week high (market factor)
Net Issuance 81
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Shake Shack Inc. owns, operates, and licenses Shake Shack restaurants (Shacks) in the United States and internationally. It offers burger, chicken, hot dogs, crinkle cut fries, shakes, frozen custard, beer, wine, and other products. The company was founded in 2001 and is based in New York, New York.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Shake Shack Inc reported revenue of $1.4B in FY2025 versus $740M in FY2021, a compound +18.2%/yr. Reported net income was $45.7M in FY2025.

Growth Quality 85/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$1.4B
Latest YoY
+15.4%
Avg. growth/yr (3Y)
+17.1%
Avg. growth/yr (5Y)
+22.6%
Avg. growth/yr (13Y)
+28.2%
Revenue +18.2%/yr
FY21 $740M
FY22 $900M
FY23 $1.1B
FY24 $1.3B
FY25 $1.4B
Net income
FY21 −$4.6M
FY22 −$21.2M
FY23 $20.3M
FY24 $10.2M
FY25 $45.7M

SHAK screens 65% overvalued. Compare with McDonald's Corporation →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Shake Shack Inc Fair Value". https://www.fairvalue-calculator.com/stock/SHAK

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Restaurants · 226 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 53 · Below median
Fair Value upside −65% · Bottom 25%
Return on equity (TTM) 9% · Above median
Return on assets 2% · Below median
Net margin (TTM) 3% · Above median
Operating margin (TTM) -0% · Below median
Revenue growth 14% · Top 25%
Debt / equity 0.47× · Higher than 75% of peers

Valuation Multiples vs Restaurants median · lower = cheaper

P/E (TTM) 60.4× · Pricier than 75% of peers
P/B 4.72× · Pricier than 75% of peers
P/S (TTM) 1.66× · Pricier than 75% of peers
P/FCF 43.9× · Pricier than 75% of peers
EV/EBITDA 13.9× · Pricier than 75% of peers
PEG 2.55× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 28
FUTURE 72 · sector 21
PAST 34 · sector 17
HEALTH 76 · sector 97
DIVIDEND 0 · sector 58

VALUE 0: the price sits above our fair-value range.

Insider activity: 46/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Restaurants stocks, each showing price versus our Fair Value estimate (as of Jul 19, 2026).

Stock Price Fair Value vs Fair Value
McDonald's Corporation MCDS C$24.01 C$10.84 -55%
Starbucks Corporation SBUX $105.49 $35.83 -66%
Chipotle Mexican Grill, Inc CMG $34.63 $18.43 -47%
Yum! Brands, Inc YUM $163.54 $59.66 -64%
Restaurant Brands International Inc QSR C$104.19 C$36.37 -65%
Darden Restaurants, Inc DRI $195.74 $173.68 -11%
Yum China Holdings YUMC $43.90 $55.10 +26%
Texas Roadhouse, Inc TXRH $197.03 $104.89 -47%
Dutch Bros Inc BROS $68.36 $12.80 -81%
Domino's Pizza, Inc DPZ $322.18 $231.96 -28%

Compare Shake Shack Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Shake Shack Inc (SHAK) overvalued or undervalued?
As of Jul 19, 2026, our model estimates a fair value of $24.82 versus a price of $71.13, about −65% (overvalued).
What is the fair value of SHAK?
Our model-based fair value for Shake Shack Inc is $24.82 (as of Jul 19, 2026), built from audited fundamentals. The current price is $71.13.
What is the quality score of SHAK?
Shake Shack Inc has a Quality Score of 53/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Shake Shack Inc (SHAK)?
Shake Shack Inc reported trailing-twelve-month revenue of about $1.5B (latest available figure, as of Jul 19, 2026).
What is the net profit margin of SHAK?
The net profit margin of Shake Shack Inc is about 2.8%, meaning it keeps roughly 2.8% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Shake Shack Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.