Shake Shack Inc.
-$112.39M- Market cap
- $0.00
- Debt
- +$247.73M
- Cash
- −$360.12M
Capital structure 0% equity / 100% debt
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · Mkt capMarket cap $0.00 · View financials
Snapshot Sep 4, 4:00 PM ET
FY 2025 · Mkt cap
Decision snapshot: SHAK stock price at premium vs CROX $69.40 current versus $50.12 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 CROX's multiple
Implied fair value · at SHAK's multiple
Needs SHAK P/S is negative.
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
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: SHAK FY 2025 (ended Dec 31, 2025) · CROX FY 2025 (ended Dec 31, 2025).
Trendline
Five fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 0% equity / 100% debt
Capital structure 82% equity / 18% debt · EV / Revenue 1.67x · EV / EBITDA 29.29x
CROX carries the larger enterprise value at $6.74B against -$112.39M.
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
SHAKE SHACK INC. · implied price per share
At least 3 of the last 5 annual free-cash-flow observations must be positive.
CROCS, 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
0.47x
0.95x
Net debt / EBITDA
Leverage against operating earnings
-0.62x
4.79x
Cash and equivalents
Liquid reserves on the balance sheet
$360.12M
$130.35M
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.
CHIPOTLE MEXICAN GRILL INC
SHAK vs CMG
YUM BRANDS INC
SHAK vs YUM
MCDONALDS CORP
SHAK vs MCD
DARDEN RESTAURANTS INC
SHAK vs DRI
Bloomin' Brands, Inc.
SHAK vs BLMN
DECKERS OUTDOOR CORP
SHAK vs DECK
SKECHERS USA INC
SHAK vs SKX
Designer Brands Inc.
SHAK vs DBI
NIKE, Inc.
SHAK vs NKE
CALERES INC
SHAK vs CAL
$247.73M
$1.23B
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.