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 at discount vs U $54.69 current versus $1.54K implied using P/S multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at U'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 lag
Pricing power
Operating leverage
Multiple discount
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: CBRL FY 2025 (ended Aug 1, 2025) · U 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 87% equity / 13% debt · EV / Revenue 10.30x · EV / EBITDA 451.13x
U carries the larger enterprise value at $19.05B against $1.67B; CBRL trades on the lower EV / Revenue multiple (0.48x vs 10.30x); CBRL on the lower EV / EBITDA (6.98x vs 451.13x).
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.
UNITY SOFTWARE INC. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
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.
Debt / equity
Total debt against shareholders' equity
1.05x
0.86x
Net debt / EBITDA
Leverage against operating earnings
1.86x
16.88x
Cash and equivalents
Liquid reserves on the balance sheet
$39.64M
$2.06B
Total debt
Interest-bearing obligations outstanding
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
AppLovin Corp
CBRL vs APP
Roblox Corp
CBRL vs RBLX
ANSYS INC
CBRL vs ANSS
SYNOPSYS INC
CBRL vs SNPS
BENTLEY SYSTEMS INC
CBRL vs BSY
$484.64M
$2.77B
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.