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 LEG $69.40 current versus $5.93 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 LEG's multiple
Implied fair value · at SHAK's multiple
Snapshot Aug 25, 8:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Multiple discount
Premium justified
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: SHAK FY 2025 (ended Dec 31, 2025) · LEG 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 46% equity / 54% debt · EV / Revenue 0.53x · EV / EBITDA 3.92x
LEG carries the larger enterprise value at $2.17B 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.
LEGGETT & PLATT INC · implied price per share
Bear
$15.13
Base
$17.82
Bull
$22.60
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
1.47x
Net debt / EBITDA
Leverage against operating earnings
-0.62x
1.65x
Cash and equivalents
Liquid reserves on the balance sheet
$360.12M
$587.40M
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
LA-Z-BOY INC
SHAK vs LZB
HNI CORP
SHAK vs HNI
STEELCASE INC
SHAK vs SCS
Avery Dennison Corp
SHAK vs AVY
METTLER TOLEDO INTERNATIONAL INC/
SHAK vs MTD
AMETEK INC/
SHAK vs AME
$247.73M
$1.50B
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.