olivlawolivlaw

olivLaw · US equity research

The Cheesecake Factory Incorporated CAKE

Retail-Eating Places · SIC 5812 · Vertical: Retail-Eating Places (SIC 5812)

115.39USD+4.69% · 1 dayClose 04 Nov 2026

The Cheesecake Factory is a full-service restaurant operator in the upscale casual segment, running The Cheesecake Factory, North Italia, Flower Child and other Fox Restaurant Concepts brands. It is expanding its network while staying exposed to labor costs, and its second-quarter 2026 results show strong growth in comparable sales.

The AI analysis may be outdated: new filings came after its sources (see the «AI analysis» section).

At the close of 04 Nov 2026, The Cheesecake Factory Incorporated (CAKE) stock was 115.39 USD (+4.69% on the day), with market capitalisation 5.8 bn USD, P/E 27.4 on diluted EPS of 4.22 USD over the last 12 months, dividend yield 1.01%, beta 0.86, 52-week range 43.14–117.29 USD. Latest reported quarter (Q3 2026): revenue of 1.0 bn USD (+13.9% YoY), net income of 61.3 m USD (+92.2% YoY), diluted EPS 1.19 USD.

Data as of · AI analysis dated · Source: SEC filings and closing prices, computed by olivLaw.

Market cap
5.8 bn USD
shares as of 26 Oct 2026
P/E (TTM)
27.4
Diluted EPS TTM 4.22 · TTM to 29 Sept 2026
E/P (TTM)
3.65%
TTM to 29 Sept 2026
Dividend yield
1.01%
DPS 12m 1.17
Beta (2y)
0.86
Volatility (1y) 39%
52-week range
43.14117.29

Price history

Loading chart…

Technical reading

RSI (14)
58.4
strong (55–70)
Bollinger (20, 2)
105.45 – 118.30
in the upper half of the band · %B 0.77 · band width 11.5%
SMA 50 / 200
107.97 / 80.48
uptrend (price > SMA50 > SMA200)
MACD (12, 26, 9)
1.31 / 1.41
MACD below signal

Indicators describe past prices; on their own they do not predict direction. On our history the RSI ≤ 40 filter added no return (see the signals methodology).

Performance

CompanyS&P 500vs S&P 500Vertical median
1 month+5.8%−1.1%+6.9 pp—
3 months+9.6%−0.5%+10.0 pp—
6 months+90.3%+4.4%+86.0 pp—
Year to date+128.6%+12.3%+116.3 pp—
1 year+141.7%+13.5%+128.1 pp+6.6%
3 years+271.1%+76.4%+194.7 pp−20.1%
5 years+147.6%+63.7%+83.9 pp—
Max drawdown (1y)
−18.3%
12 Aug 2026 → 17 Sept 2026
Max drawdown (5y)
−41.8%
09 Nov 2021 → 30 Jun 2022
Compound annual growth (5y)
+19.9%
S&P 500 +10.4%

Price returns, dividends excluded.

Quarterly results

Latest quarter: Q3 2026 · 29 Sept 2026

Revenue
1.0 bn USD
+13.9% YoY
Net income
61.3 m USD
+92.2% YoY
Diluted EPS
1.19
+80.3% YoY
net / operating
5.9% / 7.2%

Quarterly margins

Quarterly statements · USD

Fiscal yearQ4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26Q3 '26
Revenue921.0 m927.2 m955.8 m907.2 m961.6 m978.8 m1.0 bn1.0 bn
Operating income46.6 m52.0 m64.8 m37.3 m33.2 m55.0 m78.6 m74.9 m
Depreciation & amortisation26.4 m26.1 m26.9 m27.4 m28.7 m28.0 m29.1 m29.2 m
Pre-tax income45.3 m34.5 m62.2 m35.5 m30.7 m53.4 m76.9 m73.4 m
Income tax4.2 m1.5 m7.4 m3.6 m1.9 m3.8 m8.5 m12.1 m
Net income41.2 m32.9 m54.8 m31.9 m28.8 m49.5 m68.4 m61.3 m
Diluted EPS0.81 ≈0.671.140.660.60 ≈1.021.411.19
Operating cash flow94.0 m78.9 m56.8 m ≈90.6 m ≈74.9 m96.7 m92.2 m ≈124.8 m ≈
Capex39.9 m42.8 m41.5 m36.7 m25.2 m43.4 m42.9 m ≈57.9 m ≈
Dividends paid13.2 m12.5 m14.3 m ≈12.6 m ≈12.8 m14.2 m15.7 m ≈14.2 m ≈
Share repurchases763.0 k141.4 m131.0 k ≈1.2 m ≈11.2 m18.4 m11.0 m ≈2.4 m ≈

≈ derived quarter (cumulative difference / share-days average)

E/P over time

E/P = trailing-12-month diluted EPS / price at quarter end. E/P is the inverse of P/E and stays defined when earnings are negative.

Today's P/E sits at the 83 percentile of its own 23-quarter history (min 13.5, median 17.2, max 374.3; quarters with earnings only).

Fiscal years

Fiscal year20172018201920202021202220242025
Revenue2.3 bn2.3 bn2.5 bn2.0 bn2.9 bn3.3 bn3.6 bn3.8 bn
Revenue YoYunavailable−0.7%+9.8%−20.1%+47.6%+12.8%unavailable+4.7%
Net incomeunavailableunavailable127.3 m-253.4 m72.4 m43.1 m156.8 m148.4 m
Net income YoYunavailableunavailableunavailable−299.0%unavailable−40.4%unavailable−5.3%
Diluted EPS2.833.272.86-6.321.010.863.203.06
Diluted EPS YoYunavailable+15.5%−12.5%−321.0%unavailable−14.9%unavailable−4.4%
net %unavailableunavailable5.1%-12.8%2.5%1.3%4.4%4.0%
Free cash flow200.6 m118.0 m145.0 m-47.4 m146.1 m49.5 m108.0 m155.1 m

Reported results vs expectations

Loading…

Balance sheet & financial health

Fiscal year 2025 · 30 Dec 2025

Cash
215.7 m USD
Financial debt
630.1 m USD
Net debt
414.3 m USD
Equity
436.4 m USD
Total assets
3.3 bn USD
Debt / equity
1.44x
Current ratio
0.59x
ROE
33.7%
ROA
4.7%
FCF margin
4.1%

Financial statements (source on every figure)

Revenue and net income (USD)

Margins

Income statement · USD

Revenue
2022
3.3 bn
2024
3.6 bn
2025
3.8 bn

SEC (XBRL)· 23 Feb 2026verified

Cost of revenue
2022
—
2024
—
2025
—

SEC (XBRL)· 22 Feb 2022verified

Gross profit
2022
—
2024
—
2025
—

SEC (XBRL)· 22 Feb 2022derived

Operating income
2022
38.9 m
2024
178.3 m
2025
187.3 m

SEC (XBRL)· 23 Feb 2026verified

Depreciation & amortisation
2022
92.4 m
2024
101.5 m
2025
109.0 m

SEC (XBRL)· 23 Feb 2026verified

EBITDA
2022
131.3 m ≈
2024
279.8 m ≈
2025
296.3 m ≈

SEC (XBRL)· 23 Feb 2026derived

Pre-tax income
2022
32.9 m
2024
171.0 m
2025
162.9 m

SEC (XBRL)· 23 Feb 2026verified

Income tax
2022
-10.2 m
2024
14.3 m
2025
14.5 m

SEC (XBRL)· 23 Feb 2026verified

Net income
2022
43.1 m
2024
156.8 m
2025
148.4 m

SEC (XBRL)· 23 Feb 2026verified

Diluted EPS
2022
0.86
2024
3.20
2025
3.06

SEC (XBRL)· 23 Feb 2026verified

Weighted average diluted shares
2022
50.4 m
2024
49.0 m
2025
48.6 m

SEC (XBRL)· 23 Feb 2026verified

Dividend per share
2022
0.81
2024
1.08
2025
1.08

SEC (XBRL)· 23 Feb 2026verified

Balance sheet · USD

Cash
2022
114.8 m
2024
84.2 m
2025
215.7 m

SEC (XBRL)· 23 Feb 2026verified

Receivables
2022
—
2024
—
2025
—

SEC (XBRL)· 12 Mar 2020verified

Inventories
2022
55.6 m
2024
64.5 m
2025
54.0 m

SEC (XBRL)· 23 Feb 2026verified

Current assets
2022
345.8 m
2024
333.3 m
2025
454.8 m

SEC (XBRL)· 23 Feb 2026verified

Property, plant & equipment, net
2022
746.1 m
2024
840.8 m
2025
869.7 m

SEC (XBRL)· 23 Feb 2026verified

Goodwill
2022
1.5 m
2024
1.5 m
2025
1.5 m

SEC (XBRL)· 23 Feb 2026verified

Intangibles (excl. goodwill)
2022
251.5 m
2024
251.8 m
2025
251.8 m

SEC (XBRL)· 23 Feb 2026verified

Total assets
2022
2.8 bn
2024
3.0 bn
2025
3.3 bn

SEC (XBRL)· 23 Feb 2026verified

Accounts payable
2022
66.6 m
2024
62.1 m
2025
62.7 m

SEC (XBRL)· 23 Feb 2026verified

Short-term debt
2022
—
2024
—
2025
68.8 m

SEC (XBRL)· 23 Feb 2026verified

Long-term debt
2022
468.0 m
2024
452.1 m
2025
561.3 m

SEC (XBRL)· 23 Feb 2026verified

Current liabilities
2022
656.7 m
2024
711.4 m
2025
777.0 m

SEC (XBRL)· 23 Feb 2026verified

Total liabilities
2022
2.5 bn
2024
2.6 bn
2025
2.8 bn

SEC (XBRL)· 23 Feb 2026verified

Equity
2022
292.0 m
2024
443.5 m
2025
436.4 m

SEC (XBRL)· 23 Feb 2026verified

Cash flow · USD

Operating cash flow
2022
161.9 m
2024
268.3 m
2025
301.3 m

SEC (XBRL)· 23 Feb 2026verified

Capex
2022
112.5 m
2024
160.4 m
2025
146.2 m

SEC (XBRL)· 23 Feb 2026verified

Free cash flow
2022
49.5 m ≈
2024
108.0 m ≈
2025
155.1 m ≈

SEC (XBRL)· 23 Feb 2026derived

Investing cash flow
2022
-112.8 m
2024
-161.1 m
2025
-147.3 m

SEC (XBRL)· 23 Feb 2026verified

Financing cash flow
2022
-123.6 m
2024
-78.8 m
2025
-22.8 m

SEC (XBRL)· 23 Feb 2026verified

Dividends paid
2022
42.3 m
2024
53.0 m
2025
52.2 m

SEC (XBRL)· 23 Feb 2026verified

Share repurchases
2022
63.1 m
2024
18.2 m
2025
153.9 m

SEC (XBRL)· 23 Feb 2026verified

Computed indicators

Growth

Revenue growth (YoY)
4.7%
computed by olivLawFY 2025
Revenue CAGR 3Y
4.3%
computed by olivLawFY 2022 → FY 2025
Revenue CAGR 5Y
13.6%
computed by olivLawFY 2020 → FY 2025
EBIT growth (YoY)
5.0%
computed by olivLawFY 2025
Net income growth (YoY)
-5.3%
computed by olivLawFY 2025
Net income CAGR 3Y
51.0%
computed by olivLawFY 2022 → FY 2025
Net income CAGR 5Y
unavailable
the base of the ratio is not positive
EPS growth (YoY)
-4.4%
computed by olivLawFY 2025
EPS CAGR 3Y
52.7%
computed by olivLawFY 2022 → FY 2025
EPS CAGR 5Y
unavailable
the base of the ratio is not positive
FCF growth (YoY)
43.6%
computed by olivLawFY 2025

Profitability

Gross margin
unavailable
input data missing
EBITDA margin
8.9%
computed by olivLawTTM to 29 Sept 2026
EBIT margin
6.0%
computed by olivLawTTM to 29 Sept 2026
Net margin
5.2%
computed by olivLawTTM to 29 Sept 2026
FCF margin
5.5%
computed by olivLawTTM to 29 Sept 2026

Returns

ROE
41.6%
computed by olivLawTTM to 29 Sept 2026 · balance sheet at 29 Sept 2026
ROA
6.2%
computed by olivLawTTM to 29 Sept 2026 · balance sheet at 29 Sept 2026
ROIC
24.5%
computed by olivLawTTM to 29 Sept 2026 · balance sheet at 29 Sept 2026
ROCE
11.3%
computed by olivLawTTM to 29 Sept 2026 · balance sheet at 29 Sept 2026
Payout ratio (EPS)
27.8%
computed by olivLawTTM to 29 Sept 2026
Payout ratio (FCF)
26.0%
computed by olivLawTTM to 29 Sept 2026

Balance sheet

Net debt
314.4 m USD
computed by olivLawbalance sheet at 29 Sept 2026
Net debt / EBITDA
0.9x
computed by olivLawTTM to 29 Sept 2026 · balance sheet at 29 Sept 2026
Debt / equity
1.0x
computed by olivLawbalance sheet at 29 Sept 2026
Interest coverage
unavailable
the reported interest expense is far older than the latest period (the filer changed its XBRL tag): a stale figure is not used

Liquidity

Current ratio
0.4x
computed by olivLawbalance sheet at 29 Sept 2026
Quick ratio
0.3x
computed by olivLawbalance sheet at 29 Sept 2026
Cash ratio
0.2x
computed by olivLawbalance sheet at 29 Sept 2026

Cash

Operating cash flow
388.6 m USD
computed by olivLawTTM to 29 Sept 2026
Capital expenditure
169.4 m USD
computed by olivLawTTM to 29 Sept 2026
Free cash flow
219.3 m USD
computed by olivLawTTM to 29 Sept 2026
FCF conversion
105.4%
computed by olivLawTTM to 29 Sept 2026
Cash conversion
109.0%
computed by olivLawTTM to 29 Sept 2026

Efficiency

Days sales outstanding
unavailable
input data missing
Days inventory outstanding
unavailable
input data missing
Days payables outstanding
unavailable
input data missing
Cash conversion cycle
unavailable
input data missing

Market and valuation

Market capitalisation
5.8 bn USD
computed by olivLawbalance sheet at 29 Sept 2026
Enterprise value
6.1 bn USD
computed by olivLawbalance sheet at 29 Sept 2026
Market cap / net income TTM
27.7x
computed by olivLawTTM to 29 Sept 2026
P/E (TTM)
27.4x
computed by olivLawTTM to 29 Sept 2026
Earnings yield
3.7%
computed by olivLawTTM to 29 Sept 2026
P/B
10.0x
computed by olivLawbalance sheet at 29 Sept 2026
P/S
1.4x
computed by olivLawTTM to 29 Sept 2026 · balance sheet at 29 Sept 2026
EV/EBITDA
17.0x
computed by olivLawTTM to 29 Sept 2026 · balance sheet at 29 Sept 2026
EV/EBIT
25.1x
computed by olivLawTTM to 29 Sept 2026 · balance sheet at 29 Sept 2026
EV/Sales
1.5x
computed by olivLawTTM to 29 Sept 2026 · balance sheet at 29 Sept 2026
P/FCF
26.2x
computed by olivLawTTM to 29 Sept 2026 · balance sheet at 29 Sept 2026
FCF yield
3.8%
computed by olivLawTTM to 29 Sept 2026 · balance sheet at 29 Sept 2026
Dividend yield
1.0%
computed by olivLawTTM to 29 Sept 2026
Shareholder yield (distributions)
1.7%
computed by olivLawTTM to 29 Sept 2026 · balance sheet at 29 Sept 2026

1 indicators that do not apply to the sector.

Valuation

olivLaw classification

Neutral profile

Score: 59 / 100

A scoring methodology on indicators and valuation, not investment advice.

Closing price

115.39 USD

04 Nov 2026Source: olivLaw, closing series

Market cap: 5.8 bn USD

Key indicators

Market capitalisation
5.8 bn USD
computed by olivLawbalance sheet at 29 Sept 2026
P/E (TTM)
27.4x
computed by olivLawTTM to 29 Sept 2026
P/B
10.0x
computed by olivLawbalance sheet at 29 Sept 2026
EV/EBITDA
17.0x
computed by olivLawTTM to 29 Sept 2026 · balance sheet at 29 Sept 2026
ROE
41.6%
computed by olivLawTTM to 29 Sept 2026 · balance sheet at 29 Sept 2026
Net margin
5.2%
computed by olivLawTTM to 29 Sept 2026
Revenue growth (YoY)
4.7%
computed by olivLawFY 2025
Dividend yield
1.0%
computed by olivLawTTM to 29 Sept 2026

Coverage and freshness

33/37 reporting lines present
Latest full fiscal year: 2025
Latest reported period: 29 Sept 2026
Latest balance sheet date: 29 Sept 2026
Share count (cover of the latest filing), as of: 26 Oct 2026
Source: SEC (XBRL)published 02 Nov 2026
verified 2441derived 139

Score by group

  • Valuation39
  • Returns55
  • Quality85
  • Balance sheet49
  • Growth68

Estimated value range

Low
44.87
USD per share
Mid
64.81
USD per share
High
109.35
USD per share
Price: 115.39 USD
The price is above the range
Potential to the central value: -43.8% (value / price − 1)
Margin of safety: -78.0% (1 − price / value)
Agreement between methods: low · 3 methods used · 2 independent bases

The combined range = the median of the valid methods' low, central and high values; it is not a probability interval and does not cover every result. Envelope of all methods: 14.19 – 141.34 USD.

Valuation assumptions are editorial choices, not measured; beta is not measured.

Method ranges (USD per share)

— — Mid · ▏ Price

Valuation methods

  • DCF (discounted cash flow)unavailable · the reported interest expense is far older than the latest period (the filer changed its XBRL tag): a stale figure is not used
  • Peers: EV/EBITDA44.87 – 109.35 (Mid 64.81)
    21 companies used · median multiple 9.9x · quartiles 7.2x – 16.2x
    ARCO, ARMK, BJRI, BLMN, CBRL, DRI, FWRG, LOCO, MCD, NDLS, PLAY, PTLO, PZZA, QSR, RICK, RRGB, STKS, TXRH, WING, YUM, YUMC
  • Peers: P/E72.49 – 141.34 (Mid 100.50)
    20 companies used · median multiple 23.8x · quartiles 17.2x – 33.5x
    ARCO, ARMK, BJRI, BLMN, CBRL, CMG, DRI, EAT, FWRG, JACK, LOCO, MB, MCD, PTLO, PZZA, QSR, TXRH, WING, YUM, YUMC
  • Dividend discount (DDM)14.19 – 19.09 (Mid 16.28)
Multiple comparisons use the SIC vertical: Retail-Eating Places (SIC 5812)

Classification (SIC) comparables group by industry code, not by economic activity; the direct group is an editorial selection by activity. Members' multiples are on their own trailing twelve months, at their own latest close.

Assumptions (illustrative, editorial)

Risk-free rate
4.3%
Equity risk premium
5.0%
Beta (default)
1.00
Cost of equity
9.3%
Terminal growth
2.5%

Factor scorecard

Neutral profile · Score 59/100

FactorValueScoreWeight used
ROIC · Quality24.5%84 (vs peers)11%
Net margin · Quality5.2%72 (vs peers)7%
FCF conversion · Quality105.4%100 (on a fixed band)7%
Revenue CAGR 3Y · Growth4.3%36 (on a fixed band)9%
EPS CAGR 3Y · Growth52.7%100 (on a fixed band)9%
Net debt / EBITDA · Balance sheet0.9x68 (vs peers)11%
Interest coverage · Balance sheetunavailableunavailable—
Current ratio · Balance sheet0.4x0 (on a fixed band)4%
P/E (TTM) · Valuation27.4x54 (vs peers)11%
EV/EBITDA · Valuation17.0x18 (vs peers)11%
FCF yield · Valuation3.8%48 (on a fixed band)9%
Shareholder yield (distributions) · Returns1.7%25 (on a fixed band)7%
Payout ratio (FCF) · Returns26.0%100 (on a fixed band)4%

Factors without a value were dropped; the remaining weights were renormalised.

Score groups

  • Balance sheet49/100 · 2/3 factors with a value
  • Growth68/100 · 2/2 factors with a value
  • Quality85/100 · 3/3 factors with a value
  • Returns55/100 · 2/2 factors with a value
  • Valuation39/100 · 3/3 factors with a value

Memo

THE CHEESECAKE FACTORY INCORPORATED (CAKE). Latest full fiscal year: 2025; data up to 2026-09-29.

Figures computed from the financial statements: revenue 3.8 bn USD in 2025; YoY growth 4.7%; net margin 5.2%; ROE 41.6%; net debt/EBITDA 0.9x.

The estimated value range is 44.87–109.35 USD per share (median of 3 methods, agreement: low); assumptions are illustrative. Against the central value of 64.81 USD, the price of 115.39 USD leaves a potential of -43.8% (value / price − 1) and a margin of safety of -78.0% (1 − price / value). The range is the median of the methods' low, central and high values, not a probability interval.

olivLaw score 59/100, methodological classification: neutral profile (score, margin of safety and method agreement together; not a judgement of the right price). Not investment advice.

Text generated deterministically from the figures shown; no language model. Not investment advice.

What supports the thesis

  • ROIC: 24.5%
  • Net margin: 5.2%
  • FCF conversion: 105.4%
  • EPS CAGR 3Y: 52.7%
  • Payout ratio (FCF): 26.0%

What contradicts it

  • Current ratio: 0.4x
  • EV/EBITDA: 17.0x
  • Shareholder yield (distributions): 1.7%
  • The price is above the estimated value range
  • The valuation methods diverge

Not assessed (insufficient data or a ratio without meaning): Interest coverage.

Versus the vertical median

Retail-Eating Places (SIC 5812) · same industry (4-digit SIC) · compared with 39 companies

Multiples and returns vs the median

P/E
27.4x
vertical median 30.6x
below median (−10.5%)
EV/EBITDA
17.0x
vertical median 10.1x
above median (+68.6%)
P/S
1.4x
vertical median 0.8x
above median (+84.3%)
P/B
10.0x
vertical median 3.3x
above median (+203.2%)
ROE
41.6%
vertical median 6.7%
above median (+517.6%)
Net margin
5.2%
vertical median 1.5%
above median (+258.3%)
EBIT margin
6.0%
vertical median 2.4%
above median (+152.2%)
Revenue YoY
4.7%
vertical median 4.0%
above median (+17.4%)
Net debt/EBITDA
0.9x
vertical median 2.7x
below median (−67.9%)
Dividend yield
1.0%
vertical median 2.1%
below median (−51.5%)

Price rebased to 100 (monthly, 5 years)

Companies in the vertical

Market capP/EROENet marginRevenue YoY1A / 3A
MCDMcDONALD’S CORPORATION198.3 bn0.0—31.7%+3.7%−10% / −1%
YUMYum! Brands, Inc.45.4 bn20.9—25.4%+8.8%+9% / +32%
CMGChipotle Mexican Grill, Inc.44.5 bn32.948.5%10.8%+5.4%+2% / −20%
DRIDarden Restaurants, Inc.26.1 bn22.555.1%8.8%+9.4%+28% / +47%
QSRRestaurant Brands International Inc.24.8 bn18.253.8%20.1%+12.2%+8% / +10%
YUMCYum China Holdings, Inc.17.0 bn18.317.5%7.8%+4.4%+3% / +15%
ARMKAramark13.8 bn36.711.8%1.9%+6.4%+41% / +87%
TXRHTexas Roadhouse, Inc.12.9 bn31.328.1%6.8%+9.4%+12% / +75%
EATBrinker International, Inc.9.2 bn19.4134.7%8.4%+7.9%+43% / +512%
CAVACAVA Group, Inc.7.2 bn109.38.3%4.8%+22.4%+27% / +82%
HDLSuper Hi International Holding Ltd.6.4 bn247.56.9%2.8%+13.4%−46% / unavailable
CAKEThe Cheesecake Factory Incorporated5.8 bn27.441.6%5.2%+4.7%+142% / +271%
WINGWingstop Inc.4.5 bn39.3—16.0%+11.4%−37% / −30%
CBRLCracker Barrel Old Country Store, Inc.1.6 bn50.26.7%1.0%−4.7%+143% / +5%
ARCOArcos Dorados Holdings Inc.1.5 bn7.033.2%4.5%+4.7%−7% / −39%
BJRIBj’s Restaurants, Inc.1.3 bn33.010.4%2.9%+3.1%+61% / +106%
SGSweetgreen, Inc.1.1 bn117.93.1%2.0%+0.4%+82% / +25%
BLMNBloomin’ Brands, Inc.939.3 m35.16.7%0.7%+0.1%+55% / −53%
FWRGFirst Watch Restaurant Group, Inc.833.3 m42.13.1%1.5%+20.3%−27% / −25%
PZZAPapa John’s International, Inc.658.1 m25.1—1.4%−0.3%−52% / −69%
LOCOEl Pollo Loco Holdings, Inc.501.2 m14.111.8%7.0%+3.6%+51% / +98%
DINDine Brands Global, Inc.448.6 m106.7—0.4%+8.2%+17% / −16%
PTLOPortillo's Inc.336.8 m29.83.0%1.9%+3.0%+4% / −65%
PLAYDave & Buster’s Entertainment, Inc.305.8 m—-69.7%-4.3%−1.4%−50% / −79%
JACKJack In The Box Inc.275.6 m8.2—2.4%−6.7%−27% / −80%

1- and 3-year price returns: for CAKE from daily closes (the same as the performance table), for the other companies from month-end closes.

olivLaw engine forecast

The world engine ran after the company's latest material disclosure. Probabilities are of TOUCHING a level within the horizon (not closing there) and sit next to the random walk (p_rw), the no-information benchmark.

The engine has no published run for this company yet.

Valuation scenarios (editable assumptions)

Illustrative scenarios

Illustrative: not forecasts and without probabilities. Each case is one coherent set of assumptions, computed on today's figures.

Bear
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Base
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Bull
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Nothing is saved.

Estimated price (USD)

Estimated priceBearBaseBull
1 years
67.39
Total return -41% · Per year -41%
119.16
Total return 4% · Per year 4%
179.50
Total return 57% · Per year 57%
3 years
65.19
Total return -41% · Per year -16%
129.72
Total return 16% · Per year 5%
214.58
Total return 90% · Per year 24%
5 years
63.06
Total return -42% · Per year -10%
141.21
Total return 28% · Per year 5%
256.52
Total return 130% · Per year 18%
What moves the 3-year price the most
  • Exit P/E± 32.43
  • Net margin± 22.70
  • Annual revenue growth± 18.66
  • Annual dilution± 1.91

AI analysis

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

Possibly outdated: the newest document it read is from 03 Aug 2026; since then the company filed 10-Q (02 Nov 2026), 8-K (27 Oct 2026 · results).

In brief

The Cheesecake Factory is a full-service restaurant operator in the upscale casual segment, running The Cheesecake Factory, North Italia, Flower Child and other Fox Restaurant Concepts brands. It is expanding its network while staying exposed to labor costs, and its second-quarter 2026 results show strong growth in comparable sales 13.

SWOT

Strengths

  • The company has a strong brand in upscale casual dining, with sales per restaurant and per square foot among the highest in the segment 1. Its proprietary desserts and integrated bakeries are differentiators that are hard to copy.
  • The portfolio of brands, from The Cheesecake Factory to North Italia and Flower Child, diversifies the risk of a single concept 13. Long-tenured management supports the quality of operations.
  • Liquidity remains solid, with an undrawn revolving credit facility and repayment of the convertible notes due in 2026 3. This gives flexibility for investment in new restaurants.

Weaknesses

  • Labor costs are high because the menu is prepared from scratch, requiring more staff than competitors using processed food 1. Regulated wage increases weigh directly on margins.
  • Sales per restaurant at some newer brands have declined as recent units have not matured 1. Capital investment per new restaurant is large.
  • Reliance on guest traffic makes results vulnerable to changes in behavior, and traffic fell in fiscal 2025 even as prices rose 1. The model depends heavily on pricing.

Opportunities

  • Expanding North Italia and Flower Child into new markets, and extending the brand beyond restaurants, offers growth potential 12. International licensing can add revenue.
  • The rewards program and menu innovation can strengthen traffic, as seen in the second quarter of fiscal 2026 3. Digital channels and online ordering can raise productivity.
  • If cost inflation eases, margins could recover to higher levels, and the company could accelerate openings 1.

Threats

  • A drop in discretionary spending caused by economic conditions or tax policy could reduce restaurant traffic 1. This is a structural threat for the whole sector.
  • Minimum wage increases and rules on scheduling and benefits could deepen cost pressure 1. These may be hard to offset through pricing.
  • A food safety incident or a negative social media campaign could damage brand reputation and sales 1. A rapid response to such events is difficult.

Risks

  • Discretionary consumer spendinghigh

    Restaurants depend on discretionary spending, which is influenced by economic conditions, interest rates and consumer confidence 1. A deterioration in these factors could reduce traffic.

  • Labor costshigh

    Wage increases and benefit costs, including the cost of self-insured health plans, can raise expenses 1. If prices do not offset them, margins could decline.

  • Food safety and reputationmedium

    Foodborne illness or public controversy could affect demand and brand reputation 1. Bakery products come mainly from the company's own facilities, so a recall would have a large impact 1.

  • Competition and off-premise channelmedium

    Competition in delivery and takeout can reduce comparable sales, and delivery fees could reduce customers' willingness to pay 1.

  • Geopolitical and trade factorsmedium

    Trade policy, tariffs and armed conflicts can disrupt the supply chain and raise costs 12. The impact depends on how these factors evolve.

Investment thesis

What would need to be true (bull case)

  • Strong comparable sales in the second quarter of fiscal 2026 and results ahead of expectations for revenue and margins suggest the brand remains appealing 3. If this continues, the company could keep growing profitably.
  • The network is expanding steadily, with a 2026 opening plan and a diversified asset base across several concepts 23. Expansion could raise revenue over the medium term.
  • The capital structure has improved, with the 2026 convertible notes repaid and a revolving credit facility available 3. This reduces refinancing risk.

What would break the thesis

  • Labor costs remain a structural pressure, and price increases have limits given price-sensitive consumers 1. If traffic falls, margins could be hit.
  • Competition in restaurants and delivery is intense, and some newer concepts show declining average sales 1. This could slow the return on investment.
  • The macroeconomic and trade environment remains uncertain, and policy changes could affect consumer spending and costs 12. These factors could weigh on short-term performance.

What to watch

  • Results and guidance for the third quarterQ3 2026
  • Pace of restaurant openings in the annual plan2026
  • Trend in comparable sales and traffic at The Cheesecake FactoryQ3 2026

Products, market & competition

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

Possibly outdated: the newest document it read is from 03 Aug 2026; since then the company filed 10-Q (02 Nov 2026), 8-K (27 Oct 2026 · results).

The business

As of June 30, 2026, the company operated 375 restaurants, and in the second quarter of fiscal 2026 it opened four new units, including two North Italia 23. It repaid its 2026 convertible notes and keeps $575 million of debt, represented by 2.00% convertible senior notes due 2030 3.

Segments

The Cheesecake Factory

The flagship brand generated $2,688.8 million of sales in fiscal 2025, up 1.0% year over year 1. Comparable sales rose 5.8% in the second quarter of fiscal 2026, outpacing the casual dining industry according to the company 3.

Market context

The company competes in upscale casual dining, positioned above core casual dining and with standards close to fine dining 1. Demand depends on consumer discretionary spending, labor costs and food inflation, all shaped by the macroeconomic backdrop. Average sales of $12.4 million per location in fiscal 2025 point to high productivity within the segment 1.

The restaurant market is highly competitive, with rivals among national and regional casual chains, independent restaurants, fast casual, quick-service, grocery stores and meal kits 1. Differentiation relies on menu quality, service and experience, and growth in off-premise channels adds pressure on pricing and delivery commissions 1.

Trends

  • Labor cost inflationheadwind

    Higher minimum wages and mandated benefits have increased staffing costs, and if these trends persist, margin pressure could continue 1. The company offsets this with higher menu prices, a mechanism that has limits over time.

  • Return toward more normal cost conditionstailwind

    Commodity and wage inflation returned toward historical levels from fiscal 2024, supporting margins in fiscal 2025 1. Continuation of this trend could support margin expansion.

  • Off-premise and delivery channelmixed

    Consumers have shown a preference for takeout and delivery, but this channel brings commissions and rising competition that can affect comparable sales 1. The outcome depends on the company's ability to differentiate in this channel.

  • Network expansion and digital supporttailwind

    Restaurant growth and the rewards program support sales, and in the second quarter of fiscal 2026 the company reported results above expectations 23. If new openings keep their pace, the network could support medium-term growth.

Competitive position

The company competes directly with national and regional full-service chains, as well as independent restaurants, fast casual, quick-service and grocery stores 1. Competition for sites, staff and guest traffic is intense, and the company's advantage comes from high sales per square foot 1.

Its competitive position rests on an extensive menu, in-house bakeries and distinctive restaurant design, but a rival offering more perceived value could reduce traffic 1. The company regards itself as a leader in upscale casual dining based on productivity per square foot 1.

  • National casual dining chains

    Full-service restaurant chains competing for the same guest traffic and commercial locations, as described in the company's filing 1.

  • Regional full-service chains

    Regional operators competing in the same urban and suburban markets with comparable value offers 1.

  • Fast casual and quick-service restaurants

    Lower-priced formats attracting guests who want speed and value, especially at lunch 1.

  • Grocery stores and meal kits

    At-home alternatives that have improved food quality and variety and compete for dining spend 1.

News & filings

In the press

SEC filings

Sources

  1. [1] Form 10-K, fiscal year ended 2025-12-30 · SEC / The Cheesecake Factory Incorporated · 23 Feb 2026
  2. [2] Form 10-Q, quarter ended 2026-06-30 · SEC / The Cheesecake Factory Incorporated · 03 Aug 2026
  3. [3] Form 8-K, results release (exhibit 99.1) · SEC / The Cheesecake Factory Incorporated · 28 Jul 2026

Figures computed by olivLaw from SEC filings and closing prices; the qualitative analysis is AI-generated from cited sources. Not investment advice.