Wingstop Inc. logo

Wingstop Inc.

WING | NASDAQ
Chart Builder DCF Calculator
$163.04
+$13.31 (+8.89%)
At close: Nov 2, 2026, 4:00 PM ET
$162.51
-$0.53 (-0.33%)
After-hours: Nov 2, 2026, 4:37 PM ET
TTM
Period Ending
Q3 2026
Sep 26, 2026
Q2 2026
Jun 27, 2026
Q1 2026
Mar 28, 2026
Q4 2025
Dec 27, 2025
Q3 2025
Sep 27, 2025
Q2 2025
Jun 28, 2025
Q1 2025
Mar 29, 2025
Q4 2024
Dec 28, 2024
Q3 2024
Sep 28, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jul 1, 2023
Q1 2023
Apr 1, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 24, 2022
Q2 2022
Jun 25, 2022
Q1 2022
Mar 26, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 25, 2021
Q2 2021
Jun 26, 2021
Q1 2021
Mar 27, 2021
Net Income
117.04M 116.41M 111.88M 174.27M 174.26M 171.51M 172.24M 108.72M 100.78M 94.56M 83.25M 70.18M 68.96M 62.81M 59.94M 52.95M 42.25M 40.17M 38.17M 42.66M 29.35M 28.14M 28.37M
Depreciation & Amortization
29.45M 26.67M 25.68M 25.07M 24.55M 23.37M 22.31M 19.49M 17.27M 15.6M 13.66M 13.24M 12.88M 12.33M 11.66M 10.9M 10.17M 9.4M 8.38M 7.94M 7.61M 7.88M 7.76M
Stock-Based Compensation
12.8M 14.79M 17.11M 17.6M 23.65M 24.85M 23.56M 22.06M 21.55M 17.41M 16.03M 15.56M 12.1M 10.5M 5.35M 4.2M 4.93M 5.45M 9.51M 9.63M 9.07M 10.03M 9.54M
Other Working Capital
11.32M 10.84M 21.85M -17.62M -32.73M -23.15M -15.34M 12.37M 22.8M 11.55M 9.45M 13.77M 6.45M 9.01M 8.39M 4.89M -9.4M -9.72M -6.07M -9.81M 10.55M 15.86M 13.51M
Other Non-Cash Items
-5.73M -3.53M -736K -84.31M -84.07M -84.33M -84.59M 1.11M 2.07M 2.08M 2.06M 2.14M 2.34M 2.56M 2.88M 3.92M 3.62M -347K -823K -2.1M 11.65M 14.05M 12.09M
Deferred Income Tax
14.78M 30.38M 22.68M 35.87M 29.89M 9.98M 9.6M -1.81M -1.98M 384K 1.16M -1.55M -3.78M -2.75M -3.56M -3.25M 111K 483K 1.57M 2.95M 1.79M -788K -610K
Change in Working Capital
18.62M 4.77M 12.53M -15.42M -64.79M -36.73M -4.87M 8.04M 48.02M 24.45M 14.4M 22.04M 14.33M 9.29M 15.3M 7.53M -13.09M -8.42M -1.34M -12.21M 13.33M 12.21M 9.7M
Operating Cash Flow
186.95M 189.49M 189.15M 153.07M 103.49M 108.65M 138.25M 157.61M 187.72M 154.47M 130.56M 121.6M 106.83M 94.74M 91.57M 76.24M 47.99M 46.73M 55.46M 48.88M 72.8M 71.53M 66.85M
Capital Expenditures
-70.37M -61M -57.14M -47.44M -40.96M -52.85M -48.79M -51.93M -48.11M -45.29M -47.67M -40.83M -33.27M -28.25M -21.97M -23.94M -30.44M -32.46M -31.47M -28.02M -18.87M -11.64M -7.31M
Cash Acquisitions
-41.31M -9.31M -9.31M 8.02M 17.33M 6.57M 6.57M -10.76M -17.19M -6.44M -6.44M -6.44M -6.07M -7.81M -7.81M -7.81M -1.74M n/a n/a n/a -1.1M -4.24M -4.24M
Purchase of Investments
n/a n/a n/a -76.51M -76.51M -76.51M -76.51M -500K -500K -500K -1.31M -808K -1.81M -1.81M -997K -997K n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a 107.7M 107.7M 107.7M 107.7M n/a n/a n/a n/a n/a 7.07M 7.07M 7.07M 7.07M n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
n/a n/a -9.22M -9.22M -5.22M -5.22M 708K 708K -2.97M -2.97M -4.08M -4.08M -11.46M -11.04M -4.48M -3.01M 4.06M 5.97M -353K -1.83M -1.83M -4.16M 2.3M
Investing Cash Flow
-111.68M -70.31M -75.68M -17.46M 2.34M -20.31M -10.32M -62.48M -68.78M -55.2M -59.49M -52.15M -45.55M -41.83M -28.19M -28.68M -28.11M -26.49M -31.83M -29.85M -21.8M -20.04M -9.25M
Debt Repayment
n/a n/a n/a n/a 500M 500M 500M 500M n/a n/a -1.83M -3.65M -5.48M -6.68M -4.85M 246.98M 248.8M 248.8M 247.6M -2.4M 144.8M 146M 147.2M
Common Stock Repurchased
-164.87M -179.61M -179.61M -221.86M -411.2M -406.22M -435.44M -314.66M -64.36M -154.62M -125.4M -127.69M -127.54M -2.29M -2.29M n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
-33.96M -33.42M -32.84M -32.38M -31.91M -31.43M -30.31M -28.87M -27.46M -26.15M -25.43M -24.91M -24.13M -23.21M -142.07M -141.28M -140.72M -140.84M -20.45M -19.82M -167.8M -166.18M -165.23M
Other Financial Acitivies
-8.35M -8.45M -9.86M -13M -21.51M -21.58M -20.29M -11.7M -2.89M -2.39M -2.24M 882K 661K 391K 1.93M -3.79M -3.7M -3.23M -5.08M -1.17M -19.85M -20.42M -20.42M
Financial Cash Flow
-206.65M -220.96M -221.79M -266.73M 35.65M 40.77M 13.97M 144.77M -94.76M -183.27M -155.02M -155.49M -155.2M -30.43M -145.92M 103.25M 104.38M 104.73M 222.07M -23.39M -42.85M -40.28M -38.07M
Net Cash Flow
-134.62M -107.28M -113.82M -136.62M 139.22M 129.11M 141.89M 239.9M 24.19M -84M -83.95M -86.04M -93.91M 22.48M -82.54M 150.81M 124.25M 124.97M 245.7M -4.36M 8.15M 11.22M 19.53M
Free Cash Flow
116.58M 128.49M 132.01M 105.62M 62.54M 55.8M 89.45M 105.68M 139.61M 109.18M 82.89M 80.77M 73.55M 66.49M 69.6M 52.3M 17.55M 14.27M 23.98M 20.86M 53.93M 59.89M 59.53M
Adj. Free Cash Flow
103.78M 113.71M 114.9M 88.02M 38.89M 30.95M 65.89M 83.62M 118.06M 91.78M 66.87M 65.21M 61.45M 55.99M 64.25M 48.1M 12.63M 8.82M 14.48M 11.23M 44.86M 49.86M 49.99M
Maintenance CapEx
-42.8M -33.79M -36.78M -32.3M -21.88M -26.82M -17.1M -18.4M -17.97M -20.31M -28.66M -25M -16.73M -12.15M -8.42M -13.98M -23.86M -29.25M -28.68M -24.25M -15.22M -7.14M -2.6M
Growth CapEx
-27.57M -27.2M -20.37M -15.14M -19.07M -26.04M -31.69M -33.53M -30.15M -24.98M -19.01M -15.83M -16.54M -16.1M -13.55M -9.96M -6.58M -3.21M -2.79M -3.77M -3.64M -4.5M -4.71M
Owner Earnings
144.15M 155.7M 152.38M 120.76M 81.61M 81.83M 121.14M 139.21M 169.76M 134.16M 101.9M 96.6M 90.1M 82.59M 83.15M 62.26M 24.13M 17.48M 26.78M 24.62M 57.57M 64.39M 64.24M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.