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 MORN $69.42 current versus $25.74 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 MORN's multiple
Implied fair value · at SHAK'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 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) · MORN 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 88% equity / 12% debt · EV / Revenue 3.44x · EV / EBITDA 11.62x
MORN carries the larger enterprise value at $8.40B 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.
MORNINGSTAR, 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
0.88x
Net debt / EBITDA
Leverage against operating earnings
-0.62x
0.75x
Cash and equivalents
Liquid reserves on the balance sheet
$360.12M
$528.70M
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
FACTSET RESEARCH SYSTEMS INC
SHAK vs FDS
MOODYS CORP /DE/
SHAK vs MCO
BROADRIDGE FINANCIAL SOLUTIONS, INC.
SHAK vs BR
MSCI Inc.
SHAK vs MSCI
S&P Global Inc.
SHAK vs SPGI
NASDAQ, INC.
SHAK vs NDAQ
$247.73M
$1.07B
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.