Nnn Reit, Inc.
$13.53B- Market cap
- $8.57B
- Debt
- +$4.97B
- Cash
- −$5.05M
Capital structure 63% equity / 37% debt · EV / Revenue 14.61x · EV / EBITDA 17.26x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
Decision snapshot: NNN stock price at discount vs CBRL $44.63 current versus $54.96 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 CBRL's multiple
Implied fair value · at NNN'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 premium
Value edge
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: NNN FY 2025 (ended Dec 31, 2025) · CBRL FY 2025 (ended Aug 1, 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 63% equity / 37% debt · EV / Revenue 14.61x · EV / EBITDA 17.26x
Capital structure 72% equity / 28% debt · EV / Revenue 0.48x · EV / EBITDA 6.98x
NNN carries the larger enterprise value at $13.53B against $1.67B; CBRL trades on the lower EV / Revenue multiple (0.48x vs 14.61x); CBRL on the lower EV / EBITDA (6.98x vs 17.26x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
NNN REIT, INC. · implied price per share
Five annual free-cash-flow observations are required for the filing-backed baseline.
Cracker Barrel Old Country Store, 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.
Not enough data to score either balance sheet.
Debt / equity
Total debt against shareholders' equity
1.13x
1.05x
Net debt / EBITDA
Leverage against operating earnings
6.33x
1.86x
Cash and equivalents
Liquid reserves on the balance sheet
$5.05M
$39.64M
Total debt
Interest-bearing obligations outstanding
$4.97B
$484.64M
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.
REALTY INCOME CORP
NNN vs O
AGREE REALTY CORP
NNN vs ADC
Four Corners Property Trust, Inc.
NNN vs FCPT
STAG Industrial, Inc.
NNN vs STAG
DARDEN RESTAURANTS INC
NNN vs DRI
Bloomin' Brands, Inc.
NNN vs BLMN
Dine Brands Global, Inc.
NNN vs DIN
BRINKER INTERNATIONAL, INC
NNN vs EAT
Texas Roadhouse, Inc.
NNN vs TXRH
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.