SIMULATE is involved in food systems with a focus on providing fast food options. self-described.

Sam Terris

Ben Pasternak

SIMULATE

Dairy Queen is a fast-food restaurant chain that specializes in soft-serve ice cream and various frozen treats, as well as offering a menu of fast-food items such as burgers, fries, and beverages.

Dairy Queen

Panera Bread is an American chain store of bakery-café fast food restaurants with over 2,000 locations in the United States and Canada. It offers bakery items, pasta, salads, sandwiches, soups, and specialty drinks. The company operates as Saint Louis Bread Company in the Greater St. Louis area. Panera Bread is owned by JAB Holding Company, which is owned by the Reimann family of Germany.

Panera Bread

Chipotle Mexican Grill, Inc., together with its subsidiaries, owns and operates Chipotle Mexican Grill restaurants. As of February 15, 2022, it owned and operated approximately 3,000 restaurants in the United States, Canada, the United Kingdom, France, Germany, and rest of Europe. The company was founded in 1993 and is headquartered in Newport Beach, California.

Steve Ells

Chipotle Mexican Grill, Inc.

SIMULATE is involved in upgrading the world to a positive food system, self-described as providing fast food options.

SIMULATE | 15,982 followers on LinkedIn. NUGGS, TENDERS, etc | SIMULATE&#39;s mission is to upgrade the world to a positive food system.

Metric
Company Name	SIMULATE	Dairy Queen	Panera Bread	Chipotle Mexican Grill, Inc.
Symbol				CMG
MSH ID	COM:SIMULATE	COM:DAIRYQUEEN	COM:PANERABREAD	COM:CHIPOTLE
Market	PRIVATE	PRIVATE	PRIVATE	STOCKS
Sector	Consumer Goods	Consumer Services	Consumer Discretionary	Consumer Cyclical
Industry	Food & Beverage	Restaurants and Fast Food	Restaurant	Restaurants
Country	US	US	US	US
Stage		Private Equity	Post-IPO Debt
Employee Count	1		35.60K	120K
Website	simulate.com	dairyqueen.com	panerabread.com/en-us	chipotle.com
LinkedIn	simulate	dairy-queen	panera-bread	chipotle-mexican-grill
Founders

Metric
Market Cap				80.07B
Enterprise Value
Monthly Web Traffic	7.92K	3.15M	7.34M	8.92M
Web Traffic Growth	-0.46	-0.22	0.07	0.09
Valuation
Raised Capital			100M

Metric
Revenue				9.87B
Revenue (LTM)
Revenue (NTM)
Gross Profit				5.50B
EBITDA				1.16B
Operating Income				1.56B
Net Income				1.23B
EPS				44.59
Diluted EPS				44.34
Revenue 2022
Revenue 2023
Revenue 2024
Revenue 2025
Revenue 2026

Metric
Revenue Growth (LTM)
Revenue Growth (NTM)
Gross Profit Growth (LTM)
EBITDA Growth (LTM)
Net Income Growth (LTM)
14-Day Growth Score
28-Day Growth Score
90-Day Growth Score
365-Day Growth Score

Metric
Gross Profit Margin				0.26
Operating Profit Margin				0.17
EBITDA Margin				0.12
Net Profit Margin				0.13
Return on Equity				0.44
Return on Assets				0.16
Return on Capital Employed				0.23

SIMU

COM:SIMULATE

SIMULATE

Company Overview

Market Metrics

Financial Performance

Growth Metrics

Profitability Ratios

Valuation Multiples

Operational Metrics

Cash Flow Metrics

Balance Sheet Metrics

Efficiency Metrics

Metric
P/E Ratio				58.50
P/B Ratio				23.72
Revenue Multiple (LTM)
Revenue Multiple (NTM)
EBITDA Multiple (LTM)
EBITDA Multiple (NTM)
Price to Sales Ratio				8.84
EV Multiple				41.77

Metric
Days Sales Outstanding				2.72
Days Payables Outstanding				10.72
Days Inventory Outstanding				1.97
Operating Cycle				8.20
Cash Conversion Cycle				-1.70
Asset Turnover				1.23

Metric
Operating Cash Flow				1.78B
Free Cash Flow				1.22B
Cash Flow to Debt				0.46
Operating Cash Flow/Sales				0.19
Free Cash Flow Yield				0.02

Metric
Cash & Equivalents				560.61M
Accounts Receivable				-11.22M
Inventory				39.31M
Goodwill				21.94M
Debt to Capitalization				0.57
Debt to Assets				0.51
Current Ratio				1.53
Quick Ratio				1.68

Metric
Rule of 40 (LTM)
Rule of 40 (NTM)
Stock Comp to Revenue				0.01
R&D to Revenue
SG&A to Revenue				0.06