olivlawolivlaw

olivLaw · US equity research

Red Robin Gourmet Burgers, Inc. RRGB

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

8.91USD−3.57% · 1 dayClose 05 Nov 2026

Red Robin Gourmet Burgers operates casual dining restaurants in North America, known for gourmet burgers and its bottomless side offer. The company is in a transformation under its First Choice plan, with declining revenue but improving margins, and a refinancing and refranchising strategy underway as described in its SEC filings.

The AI analysis may be outdated: new filings came after its sources (see the «AI analysis» section).

At the close of 05 Nov 2026, Red Robin Gourmet Burgers, Inc. (RRGB) stock was 8.91 USD (−3.57% on the day), with market capitalisation 168.4 m USD, beta 0.93, 52-week range 2.59–10.59 USD. Latest reported quarter (Q2 2026): revenue of 277.6 m USD (−2.1% YoY), net income of 386.0 k USD (−90.3% YoY), diluted EPS 0.02 USD.

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

Market cap
168.4 m USD
shares as of 05 Aug 2026
P/E (TTM)
unavailable
Diluted EPS TTM -1.31 · TTM to 28 Dec 2025
E/P (TTM)
-14.70%
TTM to 28 Dec 2025
Dividend yield
unavailable
Beta (2y)
0.93
Volatility (1y) 74%
52-week range
2.5910.59

Price history

Loading chart…

Technical reading

RSI (14)
54.5
neutral
Bollinger (20, 2)
8.10 – 9.47
in the upper half of the band · %B 0.59 · band width 15.5%
SMA 50 / 200
8.28 / 5.94
uptrend (price > SMA50 > SMA200)
MACD (12, 26, 9)
0.23 / 0.21
MACD above 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+6.6%−5.9%+12.5 pp—
3 months+5.6%−4.6%+10.2 pp—
6 months+142.8%+0.2%+142.6 pp—
Year to date+120.0%+7.4%+112.6 pp—
1 year+91.2%+8.2%+83.0 pp+3.4%
3 years−4.6%+68.4%−73.0 pp−19.6%
5 years−60.3%+56.5%−116.9 pp—
Max drawdown (1y)
−48.5%
27 Feb 2026 → 30 Mar 2026
Max drawdown (5y)
−88.2%
08 Nov 2021 → 24 Apr 2025
Compound annual growth (5y)
−16.9%
S&P 500 +9.4%

Price returns, dividends excluded.

Quarterly results

Latest quarter: Q2 2026 · 12 Jul 2026

Revenue
277.6 m USD
−2.1% YoY
Net income
386.0 k USD
−90.3% YoY
Diluted EPS
0.02
−90.5% YoY
net / operating
0.1% / 2.2%

Quarterly margins

Quarterly statements · USD

Fiscal yearQ4 '23Q2 '24Q3 '24Q4 '24Q2 '25Q3 '25Q4 '25Q2 '26
Revenue309.0 m300.2 m274.6 m285.2 m283.7 m265.1 m269.0 m277.6 m
SG&A34.8 m28.7 m26.3 m24.1 m————
Operating income-8.0 m-4.6 m-12.9 m-33.5 m9.8 m-12.1 m-4.0 m6.2 m
Depreciation & amortisation13.9 m13.4 m13.3 m12.8 m11.6 m12.0 m12.1 m9.7 m
Interest expense——6.3 m6.4 m5.8 m6.0 m6.1 m5.7 m
Pre-tax income-13.9 m-9.5 m-19.0 m-39.8 m3.9 m-18.1 m-10.0 m377.0 k
Income tax-143.0 k-40.0 k-98.0 k-133.0 k-97.0 k273.0 k84.0 k-9.0 k
Net income-13.7 m-9.5 m-18.9 m-39.7 m4.0 m-18.4 m-10.1 m386.0 k
Diluted EPS-0.89 ≈-0.61-1.20-2.48 ≈0.21-1.03-0.56 ≈0.02
Operating cash flow-18.5 m—-12.4 m ≈5.2 m—-3.5 m ≈11.0 m—
Capex12.4 m—5.6 m ≈6.6 m—6.6 m ≈5.7 m—
Share repurchases0—0 ≈0————

≈ 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.

Fiscal years

Fiscal year20182019202020212022202320242025
Revenue1.3 bn1.3 bn868.7 m1.2 bn1.3 bn1.3 bn1.2 bn1.2 bn
Revenue YoY−3.5%−1.8%−33.9%+33.7%+8.9%+3.0%−4.2%−3.1%
Net income-6.4 m-7.9 m-276.1 m-50.4 m-78.9 m-21.2 m-77.5 m-23.3 m
Net income YoY−121.4%unavailableunavailableunavailableunavailableunavailableunavailableunavailable
Diluted EPS-0.49-0.61-19.29-3.22-4.98-1.34-4.93-1.31
Diluted EPS YoY−121.2%unavailableunavailableunavailableunavailableunavailableunavailableunavailable
net %-0.5%-0.6%-31.8%-4.3%-6.2%-1.6%-6.2%-1.9%
Free cash flowunavailableunavailable-1.9 m5.0 m-2.6 m-50.6 m-19.0 m6.2 m

Reported results vs expectations

Loading…

Balance sheet & financial health

Fiscal year 2025 · 28 Dec 2025

Cash
19.9 m USD
Financial debt
164.7 m USD
Net debt
144.8 m USD
Equity
-106.3 m USD
Total assets
563.5 m USD
Debt / equity
unavailable
Current ratio
0.45x
ROE
unavailable
ROA
-3.9%
FCF margin
0.5%

Financial statements (source on every figure)

Revenue and net income (USD)

Margins

Income statement · USD

Revenue
2023
1.3 bn
2024
1.2 bn
2025
1.2 bn

SEC (XBRL)· 25 Feb 2026verified

SG&A
2023
124.1 m
2024
118.4 m
2025
—

SEC (XBRL)· 26 Feb 2025verified

Operating income
2023
4.5 m
2024
-53.1 m
2025
2.8 m

SEC (XBRL)· 25 Feb 2026verified

Depreciation & amortisation
2023
66.2 m
2024
57.7 m
2025
51.1 m

SEC (XBRL)· 25 Feb 2026verified

EBITDA
2023
70.7 m ≈
2024
4.6 m ≈
2025
53.9 m ≈

SEC (XBRL)· 25 Feb 2026derived

Interest expense
2023
26.6 m
2024
25.3 m
2025
26.0 m

SEC (XBRL)· 25 Feb 2026verified

Pre-tax income
2023
-20.9 m
2024
-77.6 m
2025
-23.0 m

SEC (XBRL)· 25 Feb 2026verified

Income tax
2023
310.0 k
2024
-90.0 k
2025
258.0 k

SEC (XBRL)· 25 Feb 2026verified

Net income
2023
-21.2 m
2024
-77.5 m
2025
-23.3 m

SEC (XBRL)· 25 Feb 2026verified

Diluted EPS
2023
-1.34
2024
-4.93
2025
-1.31

SEC (XBRL)· 25 Feb 2026verified

Weighted average diluted shares
2023
15.8 m
2024
15.7 m
2025
17.8 m

SEC (XBRL)· 25 Feb 2026verified

Balance sheet · USD

Cash
2023
23.6 m
2024
30.7 m
2025
19.9 m

SEC (XBRL)· 25 Feb 2026verified

Receivables
2023
21.6 m
2024
19.7 m
2025
19.4 m

SEC (XBRL)· 25 Feb 2026verified

Inventories
2023
26.8 m
2024
26.7 m
2025
25.7 m

SEC (XBRL)· 25 Feb 2026verified

Current assets
2023
91.8 m
2024
99.4 m
2025
88.9 m

SEC (XBRL)· 25 Feb 2026verified

Property, plant & equipment, net
2023
261.3 m
2024
181.2 m
2025
158.1 m

SEC (XBRL)· 25 Feb 2026verified

Goodwill
2023
—
2024
—
2025
—

SEC (XBRL)· 03 Mar 2021verified

Intangibles (excl. goodwill)
2023
15.5 m
2024
11.1 m
2025
9.2 m

SEC (XBRL)· 25 Feb 2026verified

Total assets
2023
741.9 m
2024
641.3 m
2025
563.5 m

SEC (XBRL)· 25 Feb 2026verified

Accounts payable
2023
27.7 m
2024
29.8 m
2025
31.4 m

SEC (XBRL)· 25 Feb 2026verified

Short-term debt
2023
0
2024
—
2025
—

SEC (XBRL)· 28 Feb 2024verified

Long-term debt
2023
182.6 m
2024
181.6 m
2025
164.7 m

SEC (XBRL)· 25 Feb 2026verified

Current liabilities
2023
186.3 m
2024
189.6 m
2025
198.6 m

SEC (XBRL)· 25 Feb 2026verified

Total liabilities
2023
762.4 m
2024
725.6 m
2025
669.9 m

SEC (XBRL)· 25 Feb 2026verified

Equity
2023
-20.4 m †
2024
-84.3 m †
2025
-106.3 m †

SEC (XBRL)· 25 Feb 2026verified

Cash flow · USD

Operating cash flow
2023
-1.2 m
2024
7.0 m
2025
37.0 m

SEC (XBRL)· 25 Feb 2026verified

Capex
2023
49.4 m
2024
26.0 m
2025
30.8 m

SEC (XBRL)· 25 Feb 2026verified

Free cash flow
2023
-50.6 m ≈
2024
-19.0 m ≈
2025
6.2 m ≈

SEC (XBRL)· 25 Feb 2026derived

Investing cash flow
2023
8.2 m
2024
-1.7 m
2025
-24.6 m

SEC (XBRL)· 25 Feb 2026verified

Financing cash flow
2023
-33.7 m
2024
2.5 m
2025
-22.3 m

SEC (XBRL)· 25 Feb 2026verified

Share repurchases
2023
10.0 m
2024
0
2025
0

SEC (XBRL)· 25 Feb 2026verified

Computed indicators

Growth

Revenue growth (YoY)
-3.1%
computed by olivLawFY 2025
Revenue CAGR 3Y
-1.5%
computed by olivLawFY 2022 → FY 2025
Revenue CAGR 5Y
6.9%
computed by olivLawFY 2020 → FY 2025
EBIT growth (YoY)
unavailable
the base of the ratio is not positive
Net income growth (YoY)
unavailable
the base of the ratio is not positive
Net income CAGR 3Y
unavailable
the base of the ratio is not positive
Net income CAGR 5Y
unavailable
the base of the ratio is not positive
EPS growth (YoY)
unavailable
the base of the ratio is not positive
EPS CAGR 3Y
unavailable
the base of the ratio is not positive
EPS CAGR 5Y
unavailable
the base of the ratio is not positive
FCF growth (YoY)
unavailable
the base of the ratio is not positive

Profitability

Gross margin
unavailable
input data missing
EBITDA margin
3.8%
computed by olivLawTTM to 12 Jul 2026
EBIT margin
-0.4%
computed by olivLawTTM to 12 Jul 2026
Net margin
-2.5%
computed by olivLawTTM to 12 Jul 2026
FCF margin
-0.2%
computed by olivLawTTM to 12 Jul 2026

Returns

ROE
unavailable
equity is negative: the ratio is not economically meaningful (not by itself insolvency; usually the result of buybacks)
ROA
-5.4%
computed by olivLawTTM to 12 Jul 2026 · balance sheet at 12 Jul 2026
ROIC
unavailable
equity is negative: buybacks shrink the invested capital and ROIC would come out large without meaning anything
ROCE
-1.3%
computed by olivLawTTM to 12 Jul 2026 · balance sheet at 12 Jul 2026
Payout ratio (EPS)
unavailable
input data missing
Payout ratio (FCF)
unavailable
input data missing

Balance sheet

Net debt
140.5 m USD
computed by olivLawbalance sheet at 12 Jul 2026
Net debt / EBITDA
3.1x
computed by olivLawTTM to 12 Jul 2026 · balance sheet at 12 Jul 2026
Debt / equity
unavailable
equity is negative: the ratio is not economically meaningful (not by itself insolvency; usually the result of buybacks)
Interest coverage
-0.2x
computed by olivLawTTM to 12 Jul 2026

Liquidity

Current ratio
0.7x
computed by olivLawbalance sheet at 12 Jul 2026
Quick ratio
0.6x
computed by olivLawbalance sheet at 12 Jul 2026
Cash ratio
0.1x
computed by olivLawbalance sheet at 12 Jul 2026

Cash

Operating cash flow
22.0 m USD
computed by olivLawTTM to 12 Jul 2026
Capital expenditure
23.8 m USD
computed by olivLawTTM to 12 Jul 2026
Free cash flow
-1.8 m USD
computed by olivLawTTM to 12 Jul 2026
FCF conversion
unavailable
insufficient data
Cash conversion
49.1%
computed by olivLawTTM to 12 Jul 2026

Efficiency

Days sales outstanding
4 days
computed by olivLawTTM to 12 Jul 2026 · balance sheet at 12 Jul 2026
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
168.4 m USD
computed by olivLawbalance sheet at 12 Jul 2026
Enterprise value
308.9 m USD
computed by olivLawbalance sheet at 12 Jul 2026
Market cap / net income TTM
unavailable
insufficient data
P/E (TTM)
unavailable
insufficient data
Earnings yield
-18.0%
computed by olivLawTTM to 12 Jul 2026
P/B
unavailable
equity is negative: the ratio is not economically meaningful (not by itself insolvency; usually the result of buybacks)
P/S
0.1x
computed by olivLawTTM to 12 Jul 2026 · balance sheet at 12 Jul 2026
EV/EBITDA
6.9x
computed by olivLawTTM to 12 Jul 2026 · balance sheet at 12 Jul 2026
EV/EBIT
unavailable
insufficient data
EV/Sales
0.3x
computed by olivLawTTM to 12 Jul 2026 · balance sheet at 12 Jul 2026
P/FCF
unavailable
the base of the ratio is not positive
FCF yield
-1.1%
computed by olivLawTTM to 12 Jul 2026 · balance sheet at 12 Jul 2026
Dividend yield
unavailable
no dividend in the structured statements; a missing line is not a confirmed zero
Shareholder yield (distributions)
0.0%
computed by olivLawTTM to 12 Jul 2026 · balance sheet at 12 Jul 2026

1 indicators that do not apply to the sector.

Valuation

olivLaw classification

Unattractive profile

Score: 22 / 100

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

score < 40

Closing price

8.91 USD

05 Nov 2026Source: olivLaw, closing series

Market cap: 168.4 m USD

Key indicators

Market capitalisation
168.4 m USD
computed by olivLawbalance sheet at 12 Jul 2026
P/E (TTM)
unavailable
insufficient data
P/B
unavailable
equity is negative: the ratio is not economically meaningful (not by itself insolvency; usually the result of buybacks)
EV/EBITDA
6.9x
computed by olivLawTTM to 12 Jul 2026 · balance sheet at 12 Jul 2026
ROE
unavailable
equity is negative: the ratio is not economically meaningful (not by itself insolvency; usually the result of buybacks)
Net margin
-2.5%
computed by olivLawTTM to 12 Jul 2026
Revenue growth (YoY)
-3.1%
computed by olivLawFY 2025
Dividend yield
unavailable
no dividend in the structured statements; a missing line is not a confirmed zero

Coverage and freshness

31/37 reporting lines present
Latest full fiscal year: 2025
Latest reported period: 12 Jul 2026
Latest balance sheet date: 12 Jul 2026
Share count (cover of the latest filing), as of: 05 Aug 2026
Source: SEC (XBRL)published 12 Aug 2026
verified 2065derived 152

Score by group

  • Quality28
  • Growth0
  • Balance sheet17
  • Returns0
  • Valuation43

Estimated value range

Low
8.90
USD per share
Mid
14.76
USD per share
High
25.96
USD per share
Price: 8.91 USD
The price is within the range
Potential to the central value: 65.7% (value / price − 1)
Margin of safety: 39.6% (1 − price / value)
Agreement between methods: high · 2 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: 8.47 – 29.68 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)8.47 – 22.24 (Mid 13.17)
    WACC 7.2% · starting FCFF 19.6 m USD · terminal value share of EV 80%
    The WACC × g sensitivity gives the method's bounds; these are not probabilities.
    Reverse DCF: starting growth implied by the price (fading linearly to terminal growth, everything else fixed): -10.8%
  • Peers: EV/EBITDA9.33 – 29.68 (Mid 16.35)
    22 companies used · median multiple 10.0x · quartiles 7.1x – 15.7x
    ARCO, ARMK, BJRI, BLMN, CBRL, DRI, FWRG, GTIM, LOCO, MCD, NATH, NDLS, PLAY, PTLO, PZZA, QSR, RICK, STKS, TXRH, WING, YUM, YUMC
  • Peers: P/Eunavailable · the base of the ratio is not positive
  • Dividend discount (DDM)unavailable · the company pays no dividend: a dividend model needs an explicit initiation assumption
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

Unattractive profile · Score 22/100

FactorValueScoreWeight used
ROIC · Qualityunavailableunavailable—
Net margin · Quality-2.5%28 (vs peers)10%
FCF conversion · Qualityunavailableunavailable—
Revenue CAGR 3Y · Growth-1.5%0 (on a fixed band)14%
EPS CAGR 3Y · Growthunavailableunavailable—
Net debt / EBITDA · Balance sheet3.1x35 (vs peers)17%
Interest coverage · Balance sheet-0.2x0 (on a fixed band)10%
Current ratio · Balance sheet0.7x0 (on a fixed band)7%
P/E (TTM) · Valuationunavailableunavailable—
EV/EBITDA · Valuation6.9x78 (vs peers)17%
FCF yield · Valuation-1.1%0 (on a fixed band)14%
Shareholder yield (distributions) · Returns0.0%0 (on a fixed band)10%
Payout ratio (FCF) · Returnsunavailableunavailable—

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

Score groups

  • Balance sheet17/100 · 3/3 factors with a value
  • Growth· partial0/100 · 1/2 factors with a value
  • Quality· partial28/100 · 1/3 factors with a value
  • Returns· partial0/100 · 1/2 factors with a value
  • Valuation43/100 · 2/3 factors with a value

A «partial» group is computed from under half of its weight or from one factor: it is not a full assessment of the group.

Memo

RED ROBIN GOURMET BURGERS, INC. (RRGB). Latest full fiscal year: 2025; data up to 2026-07-12.

Figures computed from the financial statements: revenue 1.2 bn USD in 2025; YoY growth -3.1%; net margin -2.5%; net debt/EBITDA 3.1x.

The estimated value range is 8.90–25.96 USD per share (median of 2 methods, agreement: high); assumptions are illustrative. Against the central value of 14.76 USD, the price of 8.91 USD leaves a potential of 65.7% (value / price − 1) and a margin of safety of 39.6% (1 − price / value). The range is the median of the methods' low, central and high values, not a probability interval.

olivLaw score 22/100, methodological classification: unattractive profile (score, margin of safety and method agreement together; not a judgement of the right price). Groups assessed only in part: growth, quality, returns. Not investment advice.

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

What supports the thesis

  • EV/EBITDA: 6.9x

What contradicts it

  • Net margin: -2.5%
  • Revenue CAGR 3Y: -1.5%
  • Interest coverage: -0.2x
  • Current ratio: 0.7x
  • FCF yield: -1.1%
  • Shareholder yield (distributions): 0.0%

Not assessed (insufficient data or a ratio without meaning): ROIC, FCF conversion, EPS CAGR 3Y, P/E (TTM), Payout ratio (FCF).

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
—
vertical median 26.3x
EV/EBITDA
6.9x
vertical median 10.1x
below median (−31.5%)
P/S
0.1x
vertical median 0.7x
below median (−80.9%)
P/B
—
vertical median 3.1x
ROE
—
vertical median 6.7%
Net margin
-2.5%
vertical median 1.7%
below median (−254.1%)
EBIT margin
-0.4%
vertical median 2.6%
below median (−114.3%)
Revenue YoY
-3.1%
vertical median 4.5%
below median (−168.0%)
Net debt/EBITDA
3.1x
vertical median 2.7x
above median (+17.3%)
Dividend yield
—
vertical median 2.2%

Price rebased to 100 (monthly, 5 years)

Companies in the vertical

Market capP/EROENet marginRevenue YoY1A / 3A
MCDMcDONALD’S CORPORATION196.8 bn0.0—31.7%+3.7%−11% / −1%
YUMYum! Brands, Inc.45.3 bn20.9—25.4%+8.8%+8% / +32%
CMGChipotle Mexican Grill, Inc.44.8 bn33.148.5%10.8%+5.4%+3% / −20%
DRIDarden Restaurants, Inc.25.9 bn22.355.1%8.8%+9.4%+27% / +46%
QSRRestaurant Brands International Inc.24.9 bn18.353.8%20.1%+12.2%+9% / +11%
YUMCYum China Holdings, Inc.16.8 bn17.418.2%7.9%+4.4%+3% / +15%
ARMKAramark13.3 bn35.311.8%1.9%+6.4%+35% / +80%
TXRHTexas Roadhouse, Inc.12.6 bn30.628.1%6.8%+9.4%+9% / +70%
EATBrinker International, Inc.8.8 bn18.7134.7%8.4%+7.9%+38% / +491%
CAVACAVA Group, Inc.7.0 bn108.47.9%4.5%+22.4%+23% / +76%
WINGWingstop Inc.4.5 bn38.9—16.0%+11.4%−37% / −31%
CBRLCracker Barrel Old Country Store, Inc.1.5 bn48.56.7%1.0%−4.7%+135% / +1%
ARCOArcos Dorados Holdings Inc.1.5 bn6.933.2%4.5%+4.7%−8% / −40%
BJRIBj’s Restaurants, Inc.1.2 bn31.210.4%2.9%+3.1%+52% / +95%
SGSweetgreen, Inc.1.1 bn115.43.1%2.0%+0.4%+78% / +23%
BLMNBloomin’ Brands, Inc.896.5 m33.56.7%0.7%+0.1%+47% / −55%
FWRGFirst Watch Restaurant Group, Inc.809.9 m40.93.1%1.5%+20.3%−29% / −27%
PZZAPapa John’s International, Inc.655.2 m26.3—1.4%−0.3%−53% / −70%
LOCOEl Pollo Loco Holdings, Inc.500.9 m14.111.8%7.0%+3.6%+51% / +98%
DINDine Brands Global, Inc.441.1 m105.0—0.4%+8.2%+15% / −17%
PTLOPortillo's Inc.433.8 m31.53.6%2.3%+3.0%+34% / −55%
NATHNathan's Famous, Inc.418.2 m21.1—11.8%+9.4%−4% / +56%
PLAYDave & Buster’s Entertainment, Inc.283.7 m—-69.7%-4.3%−1.4%−53% / −80%
JACKJack In The Box Inc.274.8 m8.2—2.4%−6.7%−27% / −80%
RICKRci Hospitality Holdings, Inc.223.3 m—-1.7%-1.5%−5.5%+20% / −50%

1- and 3-year price returns: for RRGB 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
insufficient data
Total return unavailable · Per year unavailable
insufficient data
Total return unavailable · Per year unavailable
insufficient data
Total return unavailable · Per year unavailable
3 years
insufficient data
Total return unavailable · Per year unavailable
insufficient data
Total return unavailable · Per year unavailable
insufficient data
Total return unavailable · Per year unavailable
5 years
insufficient data
Total return unavailable · Per year unavailable
insufficient data
Total return unavailable · Per year unavailable
insufficient data
Total return unavailable · Per year unavailable
What moves the 3-year price the most

    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 12 Aug 2026; since then the company filed 8-K (02 Nov 2026 · results).

    In brief

    Red Robin Gourmet Burgers operates casual dining restaurants in North America, known for gourmet burgers and its bottomless side offer. The company is in a transformation under its First Choice plan, with declining revenue but improving margins, and a refinancing and refranchising strategy underway as described in its SEC filings 123.

    SWOT

    Strengths

    • The brand has long recognition and a distinctive gourmet burger menu 1.
    • Efficiency gains and recent quarters with better margins show execution capability 23.

    Weaknesses

    • Debt is significant and interest cost is high, limiting financial flexibility 1.
    • Revenue has declined in recent years and guest counts have fallen 1.
    • Geographic concentration in the West exposes the company to regional risks 2.

    Opportunities

    • Selling restaurants to franchisees could reduce debt and fund investment 3.
    • Restaurant modernization and technology investment could attract new guests 1.
    • Expanding catering and delivery could lift sales 1.

    Threats

    • Economic conditions and inflation could reduce visit frequency 1.
    • Cybersecurity incidents could disrupt operations and harm reputation 1.
    • Refinancing difficulties could limit strategic options 1.

    Risks

    • Debt refinancinghigh

      Maturing debt must be refinanced, and failure could lead to accelerated repayment 1. The company extended maturities but there is no assurance of acceptable terms 1.

    • Covenant compliancehigh

      Breaching credit covenants could trigger default and acceleration of the debt 1.

    • Strategy executionmedium

      The First Choice plan could fail to deliver the expected traffic and cost reductions 1.

    • Data securitymedium

      A security incident could expose guest and employee data and create remediation costs 1.

    • Geographic concentrationlow

      Operations concentrated in the western United States expose the company to regional climate and economic events 2.

    Investment thesis

    What would need to be true (bull case)

    • The second quarter of fiscal 2026 showed the best traffic in several years and higher margins, which could signal a recovery 23.
    • The announced refranchising deals could materially reduce debt and add financial flexibility if completed 3.
    • Labor cost control could support margins even if sales remain soft 1.

    What would break the thesis

    • Total revenue continues to decline and the 2025 net loss shows profitability remains fragile 1.
    • Significant debt and the need to refinance could limit investment and growth 1.
    • Intense competition and rivals' discount offers could pressure sales and margins 1.

    What to watch

    • Completion of refranchising deals and updated fiscal 2026 guidanceQ3 2026
    • Refinancing or extension of debt before the September 2027 maturity2027
    • Trends in comparable traffic and average guest checkQ3 2026
    • Restaurant-level margin and labor cost developmentnext 10-K

    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 12 Aug 2026; since then the company filed 8-K (02 Nov 2026 · results).

    The business

    Red Robin Gourmet Burgers, Inc. is the parent of Red Robin International, Inc., which operates, franchises and develops casual dining restaurants in North America, focusing on more than 20 craveable burgers served with Bottomless Steak Fries 1. At the end of fiscal 2025 there were 475 restaurants, of which 385 were company-owned and 90 franchised 1. Total revenues in fiscal 2025 were 1.21 billion USD, down 38.3 million USD from 2024, with a net loss of 23.3 million USD 1.

    The strategy is the First Choice plan, launched in July 2025, aiming to hold serve, drive traffic, find money through selective refranchising and debt reduction, fix restaurants and win together through a high-performance culture 1. David Pace was appointed President and CEO in fiscal 2025 1. The company describes its Big Yummm burger deal as a response to value-seeking guests 12.

    In the second quarter of fiscal 2026, total revenues were 277.6 million USD and adjusted EBITDA was 18.9 million USD 23. Management announced three refranchising agreements covering 116 restaurants with expected gross proceeds of 96 million USD, which could support debt refinancing if completed 3. Fiscal 2026 guidance was reaffirmed without including the effects of these transactions 3.

    Segments

    Company-owned restaurants

    Company-owned restaurants generate most revenue, with restaurant revenue of 1.19 billion USD in 2025 1. Comparable restaurant revenue fell 0.3% in 2025 but rose 1.3% in the second quarter of 2026 13.

    Franchising

    Franchising earns royalty income and advertising fund contributions calculated as a percentage of sales 1. Franchise revenue declined slightly in 2025, and 90 franchised restaurants operated in 13 states and one Canadian province 1.

    Market context

    The company competes in North American casual dining, where barriers to entry are low and competition is intense 1. Demand depends on visit frequency and discretionary spending, which are sensitive to inflation and economic conditions 1. Operations are concentrated in the Western United States, which exposes the company to regional events 2.

    Market conditions are shaped by labor, food and third-party delivery commission costs, which pressured margins in 2025 1. In 2026, traffic recovery and higher average checks supported quarterly performance 3.

    Trends

    • Shift toward valuemixed

      Guests adopted the Big Yummm value offer, which lowered average check but supported traffic 12. If this trend continues it could support volumes in the near term 2.

    • Lower labor cost ratiotailwind

      Labor costs fell as a share of sales in 2025 due to efficiency and lower turnover 1. This supports margins but depends on wage inflation 1.

    • Cost and inflation pressureheadwind

      Wage, food and general liability insurance inflation could reduce margins 1. The company also cites tariffs on commodities as a risk 12.

    • Refinancing and refranchisingmixed

      Debt being refinanced and planned restaurant sales to franchisees could bring liquidity if completed 3. Success depends on lender terms 13.

    Competitive position

    Competitors include well-capitalized national casual dining chains, better-burger quick serve and fast casual concepts, and local independents 1. Some competitors have greater financial and marketing resources and may use deep discounts 1. Guests may also choose delivery services or supermarket meals 1.

    The company differentiates through gourmet burgers, bottomless sides and a family-friendly atmosphere aimed at multi-generational middle-income guests 1. The sources do not name competitors listed on a US exchange, so no tickers are given 1.

    • National casual dining chains

      Well-capitalized chains competing for the same guests, as described in the 10-K risk factors 1.

    • Better-burger quick serve and fast casual concepts

      Burger concepts of higher quality expanding quickly into segments the company targets 1.

    • Local independent restaurants

      Local operators entering markets easily given low barriers to entry 1.

    • Delivery services and supermarkets

      Meal kits, delivery and grocery meals that can reduce restaurant visits 1.

    News & filings

    In the press

    The latest news item in our archive is from 10 Sept 2026; the newest SEC filing is from 02 Nov 2026. The press archive comes from the RSS feeds we follow and does not necessarily cover the latest event — the filings alongside do.

    SEC filings

    • Current report02 Nov 2026
      Results of operations · Financial statements and exhibits
    • Current report28 Oct 2026
      Departure or appointment of officers · Regulation FD disclosure · Financial statements and exhibits
    • Current report05 Oct 2026
      Material agreement · Termination of a material agreement · Creation of a direct financial obligation · Regulation FD disclosure · Financial statements and exhibits
    • Current report17 Sept 2026
      Departure or appointment of officers
    • Current report01 Sept 2026
      Acquisition or disposition of assets · Regulation FD disclosure · Financial statements and exhibits
    • Quarterly report12 Aug 2026
    • Current report12 Aug 2026
      Results of operations · Financial statements and exhibits
    • Departure or appointment of officers
    • Current report23 Jul 2026
      Departure or appointment of officers
    • Current report15 Jun 2026
      Material agreement · Regulation FD disclosure · Financial statements and exhibits

    Sources

    1. [1] Form 10-K, fiscal year ended 2025-12-28 · SEC / Red Robin Gourmet Burgers, Inc. · 25 Feb 2026
    2. [2] Form 10-Q, quarter ended 2026-07-12 · SEC / Red Robin Gourmet Burgers, Inc. · 12 Aug 2026
    3. [3] Form 8-K, results release (exhibit 99.1) · SEC / Red Robin Gourmet Burgers, Inc. · 12 Aug 2026

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