olivlawolivlaw

olivLaw · US equity research

The Chefs' Warehouse, Inc. CHEF

Wholesale-Groceries, General Line · SIC 5141 · Vertical: Wholesale — nondurable goods (SIC 514x)

106.84USD+5.83% · 1 dayClose 04 Nov 2026

The Chefs' Warehouse distributes specialty food and center-of-the-plate products to chefs, fine dining restaurants and hotels in the United States, the Middle East and Canada, in a fragmented category that is consolidating. The company reported net revenues of about 4.1 billion USD for fiscal 2025, and in the second quarter of 2026 net sales grew 12.9%.

The AI analysis may be outdated: new filings came after its sources (see the «AI analysis» section).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 Chefs' Warehouse, Inc. (CHEF) stock was 106.84 USD (+5.83% on the day), with market capitalisation 4.6 bn USD, P/E 46.5 on diluted EPS of 2.30 USD over the last 12 months, beta 0.69, 52-week range 57.27–116.42 USD. Latest reported quarter (Q3 2026): revenue of 1.1 bn USD (+11.2% YoY), net income of 29.6 m USD (+54.7% YoY), diluted EPS 0.67 USD.

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

Market cap
4.6 bn USD
shares as of 23 Oct 2026
P/E (TTM)
46.5
Diluted EPS TTM 2.30 · TTM to 25 Sept 2026
E/P (TTM)
2.15%
TTM to 25 Sept 2026
Dividend yield
unavailable
Beta (2y)
0.69
Volatility (1y) 38%
52-week range
57.27116.42

Price history

Loading chart…

Technical reading

RSI (14)
48.1
neutral
Bollinger (20, 2)
100.61 – 116.30
in the lower half of the band · %B 0.40 · band width 14.5%
SMA 50 / 200
110.24 / 87.58
mixed trend
MACD (12, 26, 9)
-1.90 / -1.33
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−3.8%−1.1%−2.7 pp—
3 months−1.6%−0.5%−1.1 pp—
6 months+33.3%+4.4%+28.9 pp—
Year to date+71.4%+12.3%+59.1 pp—
1 year+72.0%+13.5%+58.5 pp+1.0%
3 years+348.2%+76.4%+271.7 pp+1.3%
5 years+191.4%+63.7%+127.8 pp—
Max drawdown (1y)
−20.5%
24 Feb 2026 → 02 Apr 2026
Max drawdown (5y)
−56.1%
27 Jun 2022 → 12 Oct 2023
Compound annual growth (5y)
+23.9%
S&P 500 +10.4%

Price returns, dividends excluded.

Quarterly results

Latest quarter: Q3 2026 · 25 Sept 2026

Revenue
1.1 bn USD
+11.2% YoY
Net income
29.6 m USD
+54.7% YoY
Diluted EPS
0.67
+52.3% YoY
net / operating
2.6% / 4.5%

Quarterly margins

Quarterly statements · USD

Fiscal yearQ4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26Q3 '26
Revenue1.0 bn950.7 m1.0 bn1.0 bn1.1 bn1.1 bn1.2 bn1.1 bn
Cost of revenue782.6 m724.8 m780.6 m774.1 m866.0 m801.6 m875.7 m851.0 m
Gross profit251.0 m226.0 m254.3 m247.2 m276.6 m257.4 m292.9 m284.3 m
SG&A206.8 m202.8 m213.8 m208.1 m225.2 m224.1 m234.2 m233.4 m
Operating income46.5 m22.7 m40.2 m38.9 m43.2 m33.1 m58.6 m51.5 m
Depreciation & amortisation11.2 m12.2 m13.1 m ≈13.7 m ≈14.6 m14.8 m15.4 m ≈15.7 m ≈
Interest expense12.0 m10.3 m10.7 m10.5 m10.1 m10.4 m9.4 m9.0 m
Pre-tax income34.5 m12.5 m29.5 m28.4 m33.2 m22.7 m49.2 m42.5 m
Income tax10.5 m2.2 m8.3 m9.3 m11.5 m5.4 m15.5 m12.9 m
Net income23.9 m10.3 m21.2 m19.1 m21.7 m17.4 m33.8 m29.6 m
Diluted EPS0.52 ≈0.250.490.440.47 ≈0.400.760.67
Operating cash flow73.0 m49.6 m14.5 m ≈-8.7 m ≈73.9 m38.3 m58.4 m ≈44.5 m ≈
Capex8.4 m12.3 m10.0 m ≈11.0 m ≈8.1 m7.7 m9.2 m ≈8.5 m ≈
Share repurchases7.4 m010.0 m ≈5.0 m ≈-1.0 k10.0 m0 ≈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.

Today's P/E sits at the 63 percentile of its own 32-quarter history (min 27.7, median 42.3, max 158.0; quarters with earnings only).

Fiscal years

Fiscal year20182019202020212022202320242025
Revenue1.4 bn1.6 bn1.1 bn1.7 bn2.6 bn3.4 bn3.8 bn4.1 bn
Revenue YoY+11.0%+10.2%−30.2%+57.0%+49.7%+31.4%+10.5%+9.4%
Net income20.4 m24.2 m-82.9 m-4.9 m27.8 m34.6 m55.5 m72.4 m
Net income YoY+42.0%+18.6%−442.7%unavailableunavailable+24.6%+60.4%+30.4%
Diluted EPS0.700.81-2.46-0.130.730.881.321.68
Diluted EPS YoY+29.6%+15.7%−403.7%unavailableunavailable+20.5%+50.0%+27.3%
net %1.4%1.5%-7.5%-0.3%1.1%1.0%1.5%1.7%
Free cash flow25.3 m28.9 m35.8 m-58.7 m-22.7 m4.2 m103.6 m87.8 m

Reported results vs expectations

Loading…

Balance sheet & financial health

Fiscal year 2025 · 26 Dec 2025

Cash
121.0 m USD
Financial debt
748.5 m USD
Net debt
627.5 m USD
Equity
604.3 m USD
Total assets
2.0 bn USD
Debt / equity
1.24x
Current ratio
2.05x
ROE
12.7%
ROA
3.7%
FCF margin
2.1%

Financial statements (source on every figure)

Revenue and net income (USD)

Margins

Income statement · USD

Revenue
2023
3.4 bn
2024
3.8 bn
2025
4.1 bn

SEC (XBRL)· 24 Feb 2026verified

Cost of revenue
2023
2.6 bn
2024
2.9 bn
2025
3.1 bn

SEC (XBRL)· 24 Feb 2026verified

Gross profit
2023
814.5 m
2024
914.1 m
2025
1.0 bn

SEC (XBRL)· 24 Feb 2026verified

SG&A
2023
704.8 m
2024
784.9 m
2025
849.8 m

SEC (XBRL)· 24 Feb 2026verified

Operating income
2023
100.9 m
2024
128.2 m
2025
145.1 m

SEC (XBRL)· 24 Feb 2026verified

Depreciation & amortisation
2023
32.9 m
2024
40.6 m
2025
53.7 m

SEC (XBRL)· 24 Feb 2026verified

EBITDA
2023
133.8 m ≈
2024
168.8 m ≈
2025
198.8 m ≈

SEC (XBRL)· 24 Feb 2026derived

Interest expense
2023
45.5 m
2024
48.7 m
2025
41.6 m

SEC (XBRL)· 24 Feb 2026verified

Pre-tax income
2023
55.5 m
2024
79.5 m
2025
103.5 m

SEC (XBRL)· 24 Feb 2026verified

Income tax
2023
20.9 m
2024
24.1 m
2025
31.2 m

SEC (XBRL)· 24 Feb 2026verified

Net income
2023
34.6 m
2024
55.5 m
2025
72.4 m

SEC (XBRL)· 24 Feb 2026verified

Diluted EPS
2023
0.88
2024
1.32
2025
1.68

SEC (XBRL)· 24 Feb 2026verified

Weighted average diluted shares
2023
45.6 m
2024
46.0 m
2025
46.0 m

SEC (XBRL)· 24 Feb 2026verified

Balance sheet · USD

Cash
2023
49.9 m
2024
114.7 m
2025
121.0 m

SEC (XBRL)· 24 Feb 2026verified

Receivables
2023
334.0 m
2024
366.3 m
2025
392.4 m

SEC (XBRL)· 24 Feb 2026verified

Inventories
2023
284.5 m
2024
316.0 m
2025
385.7 m

SEC (XBRL)· 24 Feb 2026verified

Current assets
2023
730.9 m
2024
868.0 m
2025
969.9 m

SEC (XBRL)· 24 Feb 2026verified

Property, plant & equipment, net
2023
234.8 m
2024
—
2025
—

SEC (XBRL)· 01 May 2024verified

Goodwill
2023
356.0 m
2024
356.3 m
2025
362.7 m

SEC (XBRL)· 24 Feb 2026verified

Intangibles (excl. goodwill)
2023
184.9 m
2024
160.4 m
2025
137.3 m

SEC (XBRL)· 24 Feb 2026verified

Total assets
2023
1.7 bn
2024
1.9 bn
2025
2.0 bn

SEC (XBRL)· 24 Feb 2026verified

Accounts payable
2023
200.5 m
2024
266.8 m
2025
275.6 m

SEC (XBRL)· 24 Feb 2026verified

Short-term debt
2023
53.2 m
2024
18.0 m
2025
28.2 m

SEC (XBRL)· 24 Feb 2026verified

Long-term debt
2023
664.8 m
2024
688.7 m
2025
720.3 m

SEC (XBRL)· 24 Feb 2026verified

Current liabilities
2023
385.8 m
2024
425.4 m
2025
473.5 m

SEC (XBRL)· 24 Feb 2026verified

Total liabilities
2023
1.3 bn
2024
1.3 bn
2025
1.4 bn

SEC (XBRL)· 24 Feb 2026verified

Equity
2023
454.7 m †
2024
537.6 m †
2025
604.3 m †

SEC (XBRL)· 24 Feb 2026verified

Cash flow · USD

Operating cash flow
2023
61.6 m
2024
153.1 m
2025
129.2 m

SEC (XBRL)· 24 Feb 2026verified

Capex
2023
57.4 m
2024
49.5 m
2025
41.4 m

SEC (XBRL)· 24 Feb 2026verified

Free cash flow
2023
4.2 m ≈
2024
103.6 m ≈
2025
87.8 m ≈

SEC (XBRL)· 24 Feb 2026derived

Investing cash flow
2023
-179.3 m
2024
-49.8 m
2025
-46.8 m

SEC (XBRL)· 24 Feb 2026verified

Financing cash flow
2023
9.0 m
2024
-38.5 m
2025
-76.2 m

SEC (XBRL)· 24 Feb 2026verified

Share repurchases
2023
0
2024
17.4 m
2025
15.0 m

SEC (XBRL)· 24 Feb 2026verified

Computed indicators

Growth

Revenue growth (YoY)
9.4%
computed by olivLawFY 2025
Revenue CAGR 3Y
16.7%
computed by olivLawFY 2022 → FY 2025
Revenue CAGR 5Y
30.1%
computed by olivLawFY 2020 → FY 2025
EBIT growth (YoY)
13.2%
computed by olivLawFY 2025
Net income growth (YoY)
30.4%
computed by olivLawFY 2025
Net income CAGR 3Y
37.6%
computed by olivLawFY 2022 → FY 2025
Net income CAGR 5Y
unavailable
the base of the ratio is not positive
EPS growth (YoY)
27.3%
computed by olivLawFY 2025
EPS CAGR 3Y
32.0%
computed by olivLawFY 2022 → FY 2025
EPS CAGR 5Y
unavailable
the base of the ratio is not positive
FCF growth (YoY)
-15.2%
computed by olivLawFY 2025

Profitability

Gross margin
24.7%
computed by olivLawTTM to 25 Sept 2026
EBITDA margin
5.5%
computed by olivLawTTM to 25 Sept 2026
EBIT margin
4.1%
computed by olivLawTTM to 25 Sept 2026
Net margin
2.3%
computed by olivLawTTM to 25 Sept 2026
FCF margin
4.0%
computed by olivLawTTM to 25 Sept 2026

Returns

ROE
16.2%
computed by olivLawTTM to 25 Sept 2026 · balance sheet at 25 Sept 2026
ROA
5.1%
computed by olivLawTTM to 25 Sept 2026 · balance sheet at 25 Sept 2026
ROIC
10.4%
computed by olivLawTTM to 25 Sept 2026 · balance sheet at 25 Sept 2026
ROCE
11.6%
computed by olivLawTTM to 25 Sept 2026 · balance sheet at 25 Sept 2026
Payout ratio (EPS)
unavailable
input data missing
Payout ratio (FCF)
unavailable
input data missing

Balance sheet

Net debt
564.1 m USD
computed by olivLawbalance sheet at 25 Sept 2026
Net debt / EBITDA
2.3x
computed by olivLawTTM to 25 Sept 2026 · balance sheet at 25 Sept 2026
Debt / equity
1.1x
computed by olivLawbalance sheet at 25 Sept 2026
Interest coverage
4.8x
computed by olivLawTTM to 25 Sept 2026

Liquidity

Current ratio
2.2x
computed by olivLawbalance sheet at 25 Sept 2026
Quick ratio
1.4x
computed by olivLawbalance sheet at 25 Sept 2026
Cash ratio
0.3x
computed by olivLawbalance sheet at 25 Sept 2026

Cash

Operating cash flow
215.0 m USD
computed by olivLawTTM to 25 Sept 2026
Capital expenditure
33.5 m USD
computed by olivLawTTM to 25 Sept 2026
Free cash flow
181.5 m USD
computed by olivLawTTM to 25 Sept 2026
FCF conversion
177.2%
computed by olivLawTTM to 25 Sept 2026
Cash conversion
87.1%
computed by olivLawTTM to 25 Sept 2026

Efficiency

Days sales outstanding
30 days
computed by olivLawTTM to 25 Sept 2026 · balance sheet at 25 Sept 2026
Days inventory outstanding
42 days
computed by olivLawTTM to 25 Sept 2026 · balance sheet at 25 Sept 2026
Days payables outstanding
26 days
computed by olivLawTTM to 25 Sept 2026 · balance sheet at 25 Sept 2026
Cash conversion cycle
47 days
computed by olivLawTTM to 25 Sept 2026 · balance sheet at 25 Sept 2026

Market and valuation

Market capitalisation
4.6 bn USD
computed by olivLawbalance sheet at 25 Sept 2026
Enterprise value
5.2 bn USD
computed by olivLawbalance sheet at 25 Sept 2026
Market cap / net income TTM
45.3x
computed by olivLawTTM to 25 Sept 2026
P/E (TTM)
46.5x
computed by olivLawTTM to 25 Sept 2026
Earnings yield
2.2%
computed by olivLawTTM to 25 Sept 2026
P/B
6.8x
computed by olivLawbalance sheet at 25 Sept 2026
P/S
1.0x
computed by olivLawTTM to 25 Sept 2026 · balance sheet at 25 Sept 2026
EV/EBITDA
21.1x
computed by olivLawTTM to 25 Sept 2026 · balance sheet at 25 Sept 2026
EV/EBIT
27.9x
computed by olivLawTTM to 25 Sept 2026 · balance sheet at 25 Sept 2026
EV/Sales
1.2x
computed by olivLawTTM to 25 Sept 2026 · balance sheet at 25 Sept 2026
P/FCF
25.6x
computed by olivLawTTM to 25 Sept 2026 · balance sheet at 25 Sept 2026
FCF yield
3.9%
computed by olivLawTTM to 25 Sept 2026 · balance sheet at 25 Sept 2026
Dividend yield
unavailable
input data missing
Shareholder yield (distributions)
0.2%
computed by olivLawTTM to 25 Sept 2026 · balance sheet at 25 Sept 2026

1 indicators that do not apply to the sector.

Valuation

olivLaw classification

Unattractive profile

Score: 50 / 100

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

(margin_of_safety <= -0.25 & agreement in ['high', 'medium'])

Closing price

106.84 USD

04 Nov 2026Source: olivLaw, closing series

Market cap: 4.6 bn USD

Key indicators

Market capitalisation
4.6 bn USD
computed by olivLawbalance sheet at 25 Sept 2026
P/E (TTM)
46.5x
computed by olivLawTTM to 25 Sept 2026
P/B
6.8x
computed by olivLawbalance sheet at 25 Sept 2026
EV/EBITDA
21.1x
computed by olivLawTTM to 25 Sept 2026 · balance sheet at 25 Sept 2026
ROE
16.2%
computed by olivLawTTM to 25 Sept 2026 · balance sheet at 25 Sept 2026
Net margin
2.3%
computed by olivLawTTM to 25 Sept 2026
Revenue growth (YoY)
9.4%
computed by olivLawFY 2025
Dividend yield
unavailable
input data missing

Coverage and freshness

33/37 reporting lines present
Latest full fiscal year: 2025
Latest reported period: 25 Sept 2026
Latest balance sheet date: 25 Sept 2026
Share count (cover of the latest filing), as of: 23 Oct 2026
Source: SEC (XBRL)published 28 Oct 2026
verified 2668derived 165

Score by group

  • Valuation14
  • Returns3
  • Quality76
  • Balance sheet45
  • Growth100

Estimated value range

Low
45.77
USD per share
Mid
76.09
USD per share
High
80.35
USD per share
Price: 106.84 USD
The price is above the range
Potential to the central value: -28.8% (value / price − 1)
Margin of safety: -40.4% (1 − price / value)
Agreement between methods: medium · 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: 37.13 – 125.89 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)73.42 – 125.89 (Mid 93.25)
    WACC 8.6% · starting FCFF 208.5 m USD · terminal value share of EV 76%
    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): 20.8%
  • Peers: EV/EBITDA37.13 – 55.58 (Mid 44.92)
    4 companies used · median multiple 10.2x · quartiles 8.8x – 12.1x
    DPZ, SYY, UNFI, USFD
  • Peers: P/E45.77 – 80.35 (Mid 76.09)
    7 companies used · median multiple 33.1x · quartiles 19.9x – 34.9x
    DIT, DPZ, PFGC, RAVE, SYY, UNFI, USFD
  • Dividend discount (DDM)unavailable · input data missing
Multiple comparisons use the SIC vertical: Wholesale — nondurable goods (SIC 514x)

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 50/100

FactorValueScoreWeight used
ROIC · Quality10.4%60 (vs peers)11%
Net margin · Quality2.3%78 (vs peers)7%
FCF conversion · Quality177.2%100 (on a fixed band)7%
Revenue CAGR 3Y · Growth16.7%100 (on a fixed band)9%
EPS CAGR 3Y · Growth32.0%100 (on a fixed band)9%
Net debt / EBITDA · Balance sheet2.3x20 (vs peers)11%
Interest coverage · Balance sheet4.8x51 (on a fixed band)7%
Current ratio · Balance sheet2.2x100 (on a fixed band)4%
P/E (TTM) · Valuation46.5x0 (vs peers)11%
EV/EBITDA · Valuation21.1x0 (vs peers)11%
FCF yield · Valuation3.9%49 (on a fixed band)9%
Shareholder yield (distributions) · Returns0.2%3 (on a fixed band)7%
Payout ratio (FCF) · Returnsunavailableunavailable—

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

Score groups

  • Balance sheet45/100 · 3/3 factors with a value
  • Growth100/100 · 2/2 factors with a value
  • Quality76/100 · 3/3 factors with a value
  • Returns· partial3/100 · 1/2 factors with a value
  • Valuation14/100 · 3/3 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

CHEFS’ WAREHOUSE, INC. (CHEF). Latest full fiscal year: 2025; data up to 2026-09-25.

Figures computed from the financial statements: revenue 4.1 bn USD in 2025; YoY growth 9.4%; net margin 2.3%; ROE 16.2%; net debt/EBITDA 2.3x.

The estimated value range is 45.77–80.35 USD per share (median of 3 methods, agreement: medium); assumptions are illustrative. Against the central value of 76.09 USD, the price of 106.84 USD leaves a potential of -28.8% (value / price − 1) and a margin of safety of -40.4% (1 − price / value). The range is the median of the methods' low, central and high values, not a probability interval.

olivLaw score 50/100, methodological classification: unattractive profile (score, margin of safety and method agreement together; not a judgement of the right price). Groups assessed only in part: returns. Not investment advice.

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

What supports the thesis

  • Net margin: 2.3%
  • FCF conversion: 177.2%
  • Revenue CAGR 3Y: 16.7%
  • EPS CAGR 3Y: 32.0%
  • Current ratio: 2.2x

What contradicts it

  • Net debt / EBITDA: 2.3x
  • P/E (TTM): 46.5x
  • EV/EBITDA: 21.1x
  • Shareholder yield (distributions): 0.2%
  • The price is above the estimated value range

Not assessed (insufficient data or a ratio without meaning): Payout ratio (FCF).

Versus the vertical median

Wholesale — nondurable goods (SIC 514x) · same industry group (3-digit SIC) · compared with 9 companies

Multiples and returns vs the median

P/E
46.5x
vertical median 33.1x
above median (+40.4%)
EV/EBITDA
21.1x
vertical median 8.9x
above median (+137.5%)
P/S
1.0x
vertical median 0.4x
above median (+131.7%)
P/B
6.8x
vertical median 2.6x
above median (+159.3%)
ROE
16.2%
vertical median 6.8%
above median (+140.2%)
Net margin
2.3%
vertical median 0.6%
above median (+295.7%)
EBIT margin
4.1%
vertical median 1.4%
above median (+204.5%)
Revenue YoY
9.4%
vertical median 4.1%
above median (+129.3%)
Net debt/EBITDA
2.3x
vertical median 0.2x
above median (+1,158.0%)
Dividend yield
—
vertical median 2.2%

Price rebased to 100 (monthly, 5 years)

Companies in the vertical

Market capP/EROENet marginRevenue YoY1A / 3A
SYYSysco Corporation37.9 bn20.559.1%2.1%+3.9%+1% / +7%
USFDUs Foods Holding Corp.23.8 bn33.816.4%1.8%+4.1%+40% / +151%
PFGCPerformance Food Group Company17.3 bn43.78.2%0.6%+7.2%+13% / +68%
DPZDomino’s Pizza, Inc.11.2 bn19.3—11.9%+5.0%−19% / −13%
CHEFChefs’ Warehouse, Inc.4.6 bn46.516.2%2.3%+9.4%+72% / +348%
UNFIUnited Natural Foods, Inc.2.9 bn36.05.3%0.3%−2.0%+29% / +232%
HFFGHf Foods Group Inc.80.3 m—-15.5%-2.8%+2.2%−41% / −69%
DITAmcon Distributing Co59.4 m33.11.6%0.1%+3.9%−19% / −48%
RAVERave Restaurant Group, Inc.31.1 m11.018.3%22.3%+7.2%−31% / −4%
MWYNMarwynn Holdings, Inc.27.7 m—-54.7%-24.7%+427.5%+59% / unavailable

1- and 3-year price returns: for CHEF 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
71.54
Total return -33% · Per year -33%
125.90
Total return 18% · Per year 18%
188.85
Total return 77% · Per year 77%
3 years
84.86
Total return -21% · Per year -7%
166.50
Total return 56% · Per year 16%
271.95
Total return 155% · Per year 37%
5 years
100.66
Total return -6% · Per year -1%
220.20
Total return 106% · Per year 16%
391.60
Total return 267% · Per year 30%
What moves the 3-year price the most
  • Exit P/E± 41.63
  • Net margin± 29.14
  • Annual revenue growth± 21.73
  • Annual dilution± 2.45

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 29 Jul 2026; since then the company filed 8-K (28 Oct 2026 · results), 10-Q (28 Oct 2026).

In brief

The Chefs' Warehouse distributes specialty food and center-of-the-plate products to chefs, fine dining restaurants and hotels in the United States, the Middle East and Canada, in a fragmented category that is consolidating. The company reported net revenues of about 4.1 billion USD for fiscal 2025 1, and in the second quarter of 2026 net sales grew 12.9% 2.

SWOT

Strengths

  • The specialty assortment and distribution network give a clear edge over general distributors, and the sales force with culinary training supports relations with chefs.
  • The company is an important route to market for many smaller suppliers, which strengthens its sourcing position.
  • The customer base is diversified, with no significant concentration on a few large customers.

Weaknesses

  • The model runs on low margins, so any cost or price pressure passes quickly into profitability.
  • The company does not use financial instruments to hedge its exposure to food price movements.
  • Middle East activity remained below the prior-year level in May and June 2026, showing regional vulnerability.

Opportunities

  • Deeper penetration of existing customers and expansion into new markets could support sales over the medium term.
  • Consolidation in the sector offers acquisition opportunities that could accelerate growth.
  • Better operating efficiency and lower general costs could widen margins as volumes grow.

Threats

  • A drop in discretionary restaurant spending could reduce customer orders and direct sales.
  • Group purchasing organizations could force price cuts for hotel customers.
  • Tariffs and trade restrictions could raise import costs for international products.

Risks

  • Discretionary spendinghigh

    Customers operate in the food-away-from-home industry, and a weaker economy could reduce the frequency of dining out and the value of orders.

  • Low margins and inflationhigh

    The model runs on small margins, and inflation or deflation could hurt profitability if prices cannot be passed on to customers in time.

  • Competition and low switching costsmedium

    Switching costs are low and rivals could offer lower prices or comparable products, reducing market share.

  • Dependence on suppliersmedium

    The company has no long-term contracts with many suppliers, and supply interruptions or cost increases could affect deliveries.

  • Labor and unionizationlow

    Some employees are unionized, and broader unionization or less favorable contracts could raise costs.

Investment thesis

What would need to be true (bull case)

  • Organic volume growth and unique customer growth in the second quarter of 2026 show that the specialty assortment has real traction 2.
  • Gross margin rose in the second quarter of 2026, suggesting that pricing and cost management are working during inflation 2.
  • Fiscal 2026 guidance points to higher sales and adjusted EBITDA, and industry consolidation gives additional acquisition options 3.

What would break the thesis

  • Margins remain thin, and any weakening of restaurant demand or cost pressure could quickly reduce profitability.
  • Middle East activity is still below the prior-year level, showing vulnerability in part of the geographic portfolio 3.
  • Competition and the low cost of switching distributors could limit the company's ability to hold prices and market share.

What to watch

  • Delivery of fiscal 2026 net sales and adjusted EBITDA guidancenext 10-K
  • Trend in organic case volumes and unique customer countsQ3 2026
  • Recovery of Middle East activity to prior-year levelsQ3 2026
  • Development of gross margin, especially in center-of-the-plate products2027

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 29 Jul 2026; since then the company filed 8-K (28 Oct 2026 · results), 10-Q (28 Oct 2026).

The business

The company focuses on its 'Core Customers', meaning menu-driven independent restaurants, fine dining establishments, country clubs, hotels, caterers, culinary schools, bakeries and specialty food stores, and its portfolio includes over 90,000 SKUs from more than 4,000 suppliers 1. Distribution runs through 44 distribution centers and a sales force of approximately 1,100 people who combine culinary education with customer service 1. The Allen Brothers subsidiary sells some center-of-the-plate products directly to consumers through mail and e-commerce 1.

The customer base is diversified, since the top ten customers accounted for approximately 6% of net sales in fiscal 2025 1. The company extends credit to most customers, generally on payment terms of 14 to 60 days 1.

Segments

Specialty products

The specialty category includes artisan charcuterie, specialty cheeses, unique oils and vinegars, truffles, caviar and chocolate and pastry products, and the company says its depth of range exceeds traditional broadline distributors 1. In the second quarter of 2026, organic case count in this category grew approximately 6.0% 2.

Center-of-the-plate products

This category covers custom-cut beef, seafood and hormone-free poultry, and some items are priced on a cost-plus markup that partly offsets deflation 1. In the second quarter of 2026, organic pounds sold grew approximately 8.8% 3.

Direct-to-consumer sales

Allen Brothers sells center-of-the-plate products to consumers through mail and e-commerce 1. The activity depends on consumer discretionary spending, so a weaker economy could reduce orders through this channel 1.

Market context

The foodservice distribution market is fragmented, with national, multi-regional, regional and local distributors, and entry barriers are low 1. The company operates in twenty-three primary markets, including New York, Los Angeles, San Francisco, Dubai and Toronto 1. In the second quarter of 2026 sales grew 12.9% and gross margin rose to 25.1% 2.

Demand depends on the food-away-from-home industry, which is influenced by economic conditions, disposable income and consumer confidence 1. Food inflation can raise sales value but can also weigh on customer demand 1.

Trends

  • Organic volume growthtailwind

    Organic case volumes and unique customers rose in the second quarter of 2026, suggesting better penetration of existing customers 2. If this continues, it could support sales growth above the inflation rate 2.

  • Food inflationmixed

    Inflation contributed to sales and margin growth in 2026, but the company acknowledges that prolonged inflation could compress margins if costs cannot be passed on to customers 12.

  • Industry consolidationtailwind

    Consolidation in specialty foodservice distribution creates acquisition opportunities that could accelerate growth beyond the organic pace 1.

  • Pressure on discretionary spendingheadwind

    A decline in dining out or in spending at more expensive restaurants would directly affect the company's customers and the Allen Brothers direct sales 1.

Competitive position

Competition comes from national, multi-regional, regional and local distributors, cash-and-carry operators, commercial wholesale outlets, warehouse clubs, grocery stores and online sellers 1. Group purchasing organizations can press prices, especially for hotel customers 1.

The company has no exclusive distribution agreements with its customers, and the cost of switching distributors is very low, so its advantage rests on assortment, service and logistics 1. If rivals offered comparable products at lower prices, margins could fall 1.

  • Traditional broadline distributors

    Named in the filing as rivals with a wider general range and potentially lower prices, without being identified by name in the source texts.

  • Regional and local distributors

    They benefit from geographic proximity and lower cost to serve, as described in the risk factors.

  • Group purchasing organizations

    They can aggregate members and bargaining power, which could press prices for hotel customers.

  • Online sellers and grocery retailers

    They compete through digital channels and general-assortment warehouses, without being identified by name in the source texts.

News & filings

In the press

No news in our archive over the last 180 days.

SEC filings

Sources

  1. [1] Form 10-K, fiscal year ended 2025-12-26 · SEC / The Chefs' Warehouse, Inc. · 24 Feb 2026
  2. [2] Form 10-Q, quarter ended 2026-06-26 · SEC / The Chefs' Warehouse, Inc. · 29 Jul 2026
  3. [3] Form 8-K, results release (exhibit 99.1) · SEC / The Chefs' Warehouse, Inc. · 29 Jul 2026

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