EN DE

The Chefs Warehouse Inc (CHEF) Fair Value & Analysis

Consumer Defensive · US · Market cap $3.9B · ISIN US1630861011

What is The Chefs Warehouse Inc really worth?

TC The Chefs Warehouse Inc logo The Chefs Warehouse Inc CHEF · US
Price$114.21
Fair Value$37.27
Upside−67.4%
Quality50/100

A solid business, but trading 206% above our fair value of $37.27.

Watch The Chefs Warehouse Inc for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Healthy Growth (revenue 5y +30.1 %/yr)
Moderate debt · generates free cash flow

Risks

!Thin margins · 1.9% net margin
!Trails peers (5/15)
!Narrow moat 39/100
!Weak on dividend: 1 out of 100
Evidence: High Range $13.21 – $46.58

Fair value as of: Aug 13, 2026

From 26 valuation models · updated 22 days ago

Share price +3.8% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits above even our optimistic bull case ($46.58). The favourable scenario is already priced in.
  • The model range is unusually wide ($13.21 to $46.58). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (50/100) and above fair value, neither a clear bargain nor a standout compounder.

Price vs Fair Value (5 years)

$115.52 $17.83 Fair Value $37.27 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range $17.83 – $115.52 · fair‑value band $13.21 – $46.58 · the $114.21 price screens above the $37.27 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

The Chefs Warehouse Inc (CHEF) currently trades at $114.21, while our model-based Fair Value estimate is $37.27, implying the stock looks roughly 206.5% overvalued today. The Quality Score stands at 50/100 (solid quality), in the Consumer Defensive sector. Bull case: the DCF Models group reads highest at a median of $45.06 per share, and 0 of the 26 models we run sit above the $114.21 price. Bear case: the Asset-Based group reads lowest at $9.93, and 26 of the 26 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, The Chefs Warehouse Inc generated revenue of $4.3B at a net margin of 1.9%. Revenue grew 11.4% year over year. It earns a return on equity of 13.8%. Net debt stands at $1.1B. Fundamentals as of Aug 13, 2026

Our scenario range runs from $13.21 (bear case) to $46.58 (bull case); at $114.21, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high and 115% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at −27% fair-value upside, at −67%, CHEF screens richer than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly $1.24 per share, which is 3.3 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
EPV best evidence $12.48 $16.78 $20.48 74
Growth DCF $13.53 $40.57 $81.49 72
FCF DCF $14.38 $38.03 $95.64 71
All 26 models by family
DCF Models
FCF DCF $14.38 $38.03 $95.64 71
Owner Earnings $21.42 $57.02 $122.80 70
5Y Revenue Exit $18.21 $49.37 $94.15 68
5Y EBITDA Exit $30.36 $76.31 $137.78 71
5Y P/E Exit $12.58 $36.89 $66.32 66
10Y Revenue Exit $15.47 $45.06 $95.57 61
10Y EBITDA Exit $24.82 $65.18 $133.92 63
10Y P/E Exit $12.93 $35.73 $71.11 59
Earnings-Based
Graham-Dodd $12.07 $70.41 $98.00 63
Lynch FV $19.92 $28.46 $37.00 61
PEG = 1.0 $19.92 $28.46 $37.00 57
EPV best evidence $12.48 $16.78 $20.48 74
Dividend Discount
Gordon GGM $0.4600 $0.9200 $1.39 67
DDM Multi-Stage $0.4600 $0.7900 $0.9700 67
Multiples
P/E Multiple $27.95 $37.27 $46.58 63
P/S Multiple $22.63 $30.17 $37.71 58
P/B Multiple $22.63 $30.17 $37.71 55
EV/EBIT $33.17 $49.13 $65.09 65
EV/EBITDA $40.59 $59.02 $77.45 67
EV/Revenue $19.47 $34.11 $48.76 52
Asset-Based
NCAV (Graham) $7.41 $9.93 $14.82 54
Growth DCF
Growth DCF $13.53 $40.57 $81.49 72
Rev-Margin DCF $18.21 $47.92 $89.39 68
Economic Profit
Residual Income $13.45 $15.91 $35.92 70
ROIC Compounder $12.48 $19.56 $29.14 70
Growth Earnings
Growth-Adj P/E $29.32 $41.89 $54.46 67

Widest divergence: DCF Models ($45.06) versus Dividend Discount ($0.7900). Highest evidence: EPV (74).

Notify me when CHEF reaches fair value

Put CHEF on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 62.4
P/S ratio 1.09 P/E × margin
EPS (TTM) $1.83 price ÷ EPS = P/E 62.4
Dividend yield 0.1% payout 4.2%
Net margin 1.7% FY2025
Return on equity 13.8% TTM
More key figures
Profitability
Return on assets (EBIT) 5.4% avg 5y
Operating margin 3.1% TTM
Growth
Revenue (TTM) $4.3B TTM
Revenue growth (YoY) +11.4% 3y avg +16.7%
EPS growth (YoY) +61.4%
Balance sheet & cash flow
Free cash flow $87.8M FY2025
Net debt $1.1B FY2025 · ≈ 12.0 yrs of FCF

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 50/100

Of which business quality 51 · Market factors (momentum, volatility) 82

Profitability 59
Margins and returns on capital today
Quality Growth 52
Are margins and returns improving?
Cashflow 47
Earnings quality: real cash, not paper profit
Fin. Strength 43
Balance sheet, leverage, solvency risk
Investment 58
Disciplined investing over empire-building
Low Volatility 40
Calm price path (market factor)
Momentum 100
Price trend over the last 3–12 months (market factor)
52W Momentum 100
Distance to the 52-week high (market factor)
Net Issuance 50
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

The Chefs' Warehouse, Inc., together with its subsidiaries, distributes specialty food and center-of-the-plate products in the United States, the Middle East, and Canada.

Full company description

The Chefs' Warehouse, Inc., together with its subsidiaries, distributes specialty food and center-of-the-plate products in the United States, the Middle East, and Canada. It offers specialty food products, such as artisan charcuterie, specialty cheeses, unique oils and vinegars, truffles, caviar, chocolate, and pastry products and center-of-the-plate products that includes custom cut beef, seafood, and hormone-free poultry, as well as produce and broadline food products comprising cooking oils, butter, eggs, milk, and flour. The company serves menu-driven independent restaurants, fine dining establishments, country clubs, hotels, caterers, culinary schools, bakeries, patisseries, chocolatiers, cruise lines, casinos, and specialty food stores. It markets its center-of-the-plate products directly to consumers through a mail and e-commerce platform. The Chefs' Warehouse, Inc. was founded in 1985 and is headquartered in Ridgefield, Connecticut.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

The Chefs Warehouse Inc reported revenue of $4.1B in FY2025 versus $1.7B in FY2021, a compound +24.2%/yr. Reported net income was $72.4M in FY2025.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$4.1B
Latest YoY
+9.4%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+16.7%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+30.1%
Avg. revenue growth/yr (16Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+18.6%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years, adjusted) plus dividend yield: value created per share and year.
+15.9% (15.8 + 0.1)
Revenue +24.2%/yr
FY21 $1.7B
FY22 $2.6B
FY23 $3.4B
FY24 $3.8B
FY25 $4.1B
Net income
FY21 −$4.9M
FY22 $27.8M
FY23 $34.6M
FY24 $55.5M
FY25 $72.4M
Character of growth · EPS growth decomposed (2014-2025) +11.8 % p.a.
Revenue per share +8.4 %

of which total revenue +15.6 % · buybacks/dilution −6.2 %

EBIT margin −1.7 %
Tax rate +1.9 %
Residual (interest, one-offs) +2.9 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

CHEF screens 206% overvalued. Compare with Sysco Corporation →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "The Chefs Warehouse Inc Fair Value". https://www.fairvalue-calculator.com/stock/CHEF

Peer Group

Food Distribution · 81 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 50 · Below median
Fair Value upside −67% · Bottom 25%
Return on equity (TTM) 14% · Above median
Return on assets 5% · Above median
Net margin (TTM) 2% · Below median
Operating margin (TTM) 3% · Above median
Revenue growth 11% · Top 25%
Dividend yield (TTM) 0.1% · Bottom 25%
Debt / equity 1.19× · Higher than 75% of peers

Valuation Multiples vs Food Distribution median · lower = cheaper

P/E (TTM) 62.4× · Pricier than 75% of peers
P/B 6.46× · Pricier than 75% of peers
P/S (TTM) 0.92× · Pricier than median
P/FCF 44.5× · Pricier than 75% of peers
EV/EBITDA 18.8× · Pricier than 75% of peers
PEG 1.08× · Cheaper than median

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 16
FUTURE57 · sector 12
PAST55 · sector 33
HEALTH40 · sector 94
DIVIDEND1 · sector 56

VALUE 0: the price sits above our fair-value range.

Insider activity: 46/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Food Distribution stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Sysco Corporation SYY $81.94 $59.83 −27%
US Foods Holding USFD $107.78 $53.53 −50%
Performance Food Group PFGC $107.25 $37.94 −65%
Jerónimo Martins, SGPS, S.A JMT €18.00 €21.59 +20%
CP Axtra Public Company CPAXT 14.80 THB 17.42 THB +18%
Olam Group VC2 1.04 SGD 2.12 SGD +104%
United Natural Foods, Inc UNFI $43.62 $6.00 −86%
The Andersons, Inc ANDE $64.56 $47.78 −26%
Zhejiang Dongri Limited 600113 ¥31.47 ¥6.75 −79%
Dong Suh Companies Inc 026960 25,450 KRW 11,287 KRW −56%

Compare The Chefs Warehouse Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is The Chefs Warehouse Inc (CHEF) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of $37.27 versus a price of $114.21, about −67% upside (overvalued).
What is the fair value of CHEF?
Our model-based fair value for The Chefs Warehouse Inc is $37.27 (as of Aug 13, 2026), built from audited fundamentals. The current price: $114.21.
What is the quality score of CHEF?
The Chefs Warehouse Inc has a Quality Score of 50/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of The Chefs Warehouse Inc (CHEF)?
The Chefs Warehouse Inc reported trailing-twelve-month revenue of about $4.3B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of CHEF?
The net profit margin of The Chefs Warehouse Inc is about 1.9%, meaning it keeps roughly 1.9% of revenue as net income. Based on the latest reported figures.
Does The Chefs Warehouse Inc pay a dividend?
The Chefs Warehouse Inc currently shows a dividend yield of about 0.07% relative to its recent price (as of Aug 13, 2026).
Free · no account needed

Watch The Chefs Warehouse Inc in the live analysis

One click puts The Chefs Warehouse Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.