Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · Mkt capMarket cap $1.78T · View financials
Decision snapshot: SHAK stock price vs TSLA: inconclusive — current versus $453.88 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 TSLA's multiple
Implied fair value · at SHAK's multiple
Needs SHAK P/E.
Live quote
As of 2025-12-31
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Lower is better
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: SHAK FY 2025 (ended Dec 31, 2025) · TSLA 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 100% equity / 0% debt · EV / Revenue 18.35x · EV / EBITDA 161.87x
Price framework
Discounted free cash flow, then bridged to a per-share price. Same assumptions applied to both companies.
SHAKE SHACK INC. · implied price per share
Bear
$25.32
Base
$29.79
Bull
$34.26
Tesla, Inc. · implied price per share
Bear
$20.15
Base
$23.71
Bull
$27.26
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
0.53x
0.10x
Net debt / EBITDA
Leverage against operating earnings
-0.82x
-3.34x
Cash and equivalents
Liquid reserves on the balance sheet
$428.68M
$44.06B
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Edwyn research
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
Lucid Group, Inc.
SHAK vs LCID
FORD MOTOR CO
SHAK vs F
General Motors Co
SHAK vs GM
Enphase Energy, Inc.
SHAK vs ENPH
PLUG POWER INC
SHAK vs PLUG
COPART INC
SHAK vs CPRT
$279.73M
$8.15B
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.
Live quote
