Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · Mkt capMarket cap $7.95B · View financials
Decision snapshot: CBRL stock price vs THG: inconclusive Relative valuation is incomplete for this pair. Review the available filing metrics before drawing a conclusion.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at THG's multiple
Needs THG P/E.
Implied fair value · at CBRL's multiple
Needs CBRL P/E.
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Lower is better
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: CBRL FY 2025 (ended Aug 1, 2025) · THG 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.
Complete market value, debt and cash evidence is required for enterprise value.
Capital structure 87% equity / 13% debt · EV / Revenue 1.22x · EV / EBITDA 9.16x
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.
HANOVER INSURANCE GROUP, INC. · implied price per share
Bear
$288.62
Base
$340.06
Bull
$407.05
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
0.34x
Net debt / EBITDA
Leverage against operating earnings
1.86x
0.11x
Cash and equivalents
Liquid reserves on the balance sheet
$39.64M
$1.12B
Total debt
Interest-bearing obligations outstanding
$484.64M
$1.22B
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
HARTFORD FINANCIAL SERVICES GROUP, INC.
CBRL vs HIG
ALLSTATE CORP
CBRL vs ALL
CINCINNATI FINANCIAL CORP
CBRL vs CINF
REINSURANCE GROUP OF AMERICA INC
CBRL vs RGA
TRAVELERS COMPANIES, INC.
CBRL vs TRV
METLIFE INC
CBRL vs MET
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.
