Sprouts Farmers Market, Inc.
$8.68B- Market cap
- $7.13B
- Debt
- +$1.80B
- Cash
- −$257.28M
Capital structure 80% equity / 20% debt · EV / Revenue 0.99x · EV / EBITDA 8.73x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
Decision snapshot: SFM stock price at discount vs DIN $76.49 current versus $148.82 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 DIN's multiple
Implied fair value · at SFM's multiple
Snapshot Sep 8, 11:29 AM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Multiple discount
Value edge
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: SFM FY 2025 (ended Dec 28, 2025) · DIN FY 2025 (ended Dec 28, 2025).
Trendline
Four fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 80% equity / 20% debt · EV / Revenue 0.99x · EV / EBITDA 8.73x
Capital structure 25% equity / 75% debt · EV / Revenue 1.65x · EV / EBITDA 9.58x
SFM carries the larger enterprise value at $8.68B against $1.45B; SFM trades on the lower EV / Revenue multiple (0.99x vs 1.65x); SFM on the lower EV / EBITDA (8.73x vs 9.58x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
Sprouts Farmers Market, Inc. · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
Dine Brands Global, 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
1.28x
-4.34x
Net debt / EBITDA
Leverage against operating earnings
1.55x
6.98x
Cash and equivalents
Liquid reserves on the balance sheet
$257.28M
$128.20M
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.
$1.80B
$1.19B
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.