Cracker Barrel Old Country Store, Inc.
$1.67B- Market cap
- $1.22B
- Debt
- +$484.64M
- Cash
- −$39.64M
Capital structure 72% equity / 28% debt · EV / Revenue 0.48x · EV / EBITDA 6.98x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
Decision snapshot: CBRL stock price near parity vs PSX $54.71 current versus $48.71 implied using P/E multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at PSX's multiple
Implied fair value · at CBRL's multiple
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Multiple discount
Premium justified
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: CBRL FY 2025 (ended Aug 1, 2025) · PSX FY 2025 (ended Dec 31, 2025). Fiscal years are not aligned.
Trendline
Ten fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 72% equity / 28% debt · EV / Revenue 0.48x · EV / EBITDA 6.98x
Capital structure 84% equity / 16% debt · EV / Revenue 0.91x · EV / EBITDA 18.80x
PSX carries the larger enterprise value at $120.40B against $1.67B; CBRL trades on the lower EV / Revenue multiple (0.48x vs 0.91x); CBRL on the lower EV / EBITDA (6.98x vs 18.80x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
Cracker Barrel Old Country Store, Inc. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
Phillips 66 · implied price per share
Five annual free-cash-flow observations are required for the filing-backed baseline.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Not enough data to score either balance sheet.
Debt / equity
Total debt against shareholders' equity
1.05x
0.68x
Net debt / EBITDA
Leverage against operating earnings
1.86x
2.90x
Cash and equivalents
Liquid reserves on the balance sheet
$39.64M
$1.12B
Total debt
Interest-bearing obligations outstanding
$484.64M
$19.72B
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
DARDEN RESTAURANTS INC
CBRL vs DRI
Bloomin' Brands, Inc.
CBRL vs BLMN
Dine Brands Global, Inc.
CBRL vs DIN
BRINKER INTERNATIONAL, INC
CBRL vs EAT
Texas Roadhouse, Inc.
CBRL vs TXRH
VALERO ENERGY CORP/TX
CBRL vs VLO
Marathon Petroleum Corp
CBRL vs MPC
CONOCOPHILLIPS
CBRL vs COP
EXXON MOBIL CORP
CBRL vs XOM
CHEVRON CORP
CBRL vs CVX
HALLIBURTON CO
CBRL vs HAL
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.