Portillo's Inc. logo

Portillo's Inc.

PTLO | NASDAQ
Chart Builder DCF Calculator
$3.73
-$0.02 (-0.53%)
At close: Sep 21, 2026, 4:00 PM ET
$3.86
+$0.13 (+3.40%)
After-hours: Sep 21, 2026, 7:57 PM ET
TTM
Period Ending
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 30, 2024
Q3 2024
Sep 28, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 23, 2023
Q2 2023
Jun 24, 2023
Q1 2023
Mar 25, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 24, 2022
Q2 2022
Jun 25, 2022
Q1 2022
Mar 26, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 25, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
13.3M 16.7M 21.09M 27.24M 35.24M 33.72M 35.08M 30.44M 28.21M 29.58M 22.96M 17.82M 14.48M 15.33M 17.16M -19.32M -15.98M -12.99M -13.42M 25.3M 26.87M 12.75M
Depreciation & Amortization
39.06M 30.01M 29.11M 28.06M 27.42M 27.39M 27.3M 27.25M 26.75M 25.59M 24.31M 22.89M 22M 21.37M 20.91M 20.89M 21.12M 22.23M 23.31M 24.41M 25.03M 24.74M
Stock-Based Compensation
10.95M 7.77M 6.49M 6.22M 10.04M 10.27M 11.15M 12.72M 13.54M 14.83M 15.54M 16.83M 16.21M 15.89M 16.14M 40.29M 36.77M 33.07M 29.39M 839K 856K 876.5K
Other Working Capital
26.02M 20.23M 14.18M 13.65M 14.85M 14.52M 12.77M 9.74M 2.26M 6.51M 3.97M 19.48M 14.98M 14.58M 8.51M -9.73M -12.05M -12.06M -6.88M 4.86M 8.45M 6.49M
Other Non-Cash Items
1.14M 2.37M 2.92M 3.49M 1.25M 1.18M 1.21M 3.77M 3.73M 4.12M 7.84M 1.92M 3.58M 4.54M 2.35M 9.89M 9.93M 10.43M 10.61M 7.23M 7.3M 6.04M
Deferred Income Tax
-248K -12K 865K -2.89M -1.18M 33K -2.38M 1.82M 3.1M 1M 1.56M -2.66M -4.46M -4.83M -3.53M -2.48M -2.78M -3.37M -3.53M n/a n/a n/a
Change in Working Capital
32.95M 24.44M 12.69M 12.72M 12.34M 25.82M 25.69M 16.67M 9.27M 1.75M 2.07M 14.68M 11.03M 10.28M 3.86M -10.85M -17.16M -14.28M -7.02M 2.28M 9.73M 8.26M
Operating Cash Flow
97.16M 81.28M 73.17M 74.83M 85.11M 98.41M 98.04M 89.17M 81.1M 73.37M 70.78M 71.49M 62.84M 62.58M 56.89M 41.95M 35.42M 38.63M 42.87M 60.06M 69.79M 52.67M
Capital Expenditures
-105.97M -89.86M -90.44M -89.77M -87.37M -90.29M -88.19M -86.77M -84.46M -84.64M -87.92M -74.71M -70.48M -61M -47.06M -38.51M -31.66M -31.5M -36.18M -39M -36.41M -30.66M
Cash Acquisitions
434K 434K 434K n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -200K -200K -200K -200K
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
341K 174K 18K 18K 5K 77K 77K 77K 125K 55K 81K 81K 47K 70K 44K 44K 30K 89K 123K 125K 155K 66K
Investing Cash Flow
-105.19M -89.25M -89.98M -89.76M -87.36M -90.22M -88.11M -86.7M -84.34M -84.59M -87.84M -74.63M -70.43M -60.93M -47.02M -38.46M -31.63M -31.41M -36.26M -39.08M -36.45M -30.79M
Debt Repayment
33.19M 26.31M 23.13M 20.81M 12.38M -1.5M 4.38M 6.5M -2.38M 14.5M -13.05M -25.13M -14.09M -14.92M -3.32M -161.42M -161.42M -161.42M -161.42M -3.32M -3.32M -2.49M
Common Stock Repurchased
n/a n/a n/a n/a n/a n/a -114.96M -114.96M -114.96M -127.9M -179.34M -360.86M -544.3M -531.36M -364.96M -183.44M n/a n/a n/a n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-17.34M -10.08M -11.71M -9.56M -9.72M -8.51M -3.43M -5.64M -5.17M 7.55M 8.38M 7.44M 7.35M -4.3M -1.38M -224.97M -227.1M -228.45M -227.43M -1.51M 350K -7.96M
Financial Cash Flow
16.69M 19.03M 13.9M 13.64M 6.52M -8.45M 2.51M 3.1M -6.86M 9.79M -16.93M -30.64M -19.68M -19.22M -4.71M -6.32M -8.45M -9.8M -8.78M -4.83M -2.95M -10.42M
Net Cash Flow
8.66M 11.06M -2.91M -1.29M 4.26M -248K 12.44M 5.57M -10.1M -1.43M -33.99M -33.78M -27.27M -17.57M 5.16M -2.84M -4.66M -2.59M -2.17M 16.15M 30.39M 11.45M
Free Cash Flow
-8.81M -8.58M -17.26M -14.95M -2.26M 8.12M 9.85M 2.39M -3.36M -11.27M -17.14M -3.22M -7.64M 1.58M 9.83M 3.44M 3.76M 7.13M 6.69M 21.06M 33.38M 22.01M
Adj. Free Cash Flow
-19.75M -16.35M -23.75M -21.16M -12.3M -2.15M -1.3M -10.33M -16.9M -26.1M -32.68M -20.05M -23.85M -14.31M -6.31M -36.85M -33M -25.94M -22.7M 20.22M 32.53M 21.13M
Maintenance CapEx
-78.72M -72.35M -76.66M -76.72M -69.72M -69.53M -68.57M -48.04M -44.26M -42.18M -39.97M -40.48M -38.46M -34.13M -25.06M -14.52M -6.96M -3.74M -11.58M -21.76M -25.77M -27.53M
Growth CapEx
-27.25M -17.51M -13.78M -13.05M -17.64M -20.76M -19.62M -38.73M -40.21M -42.46M -47.95M -34.22M -32.02M -26.87M -22M -23.98M -24.7M -27.75M -24.61M -17.24M -10.63M -3.13M
Owner Earnings
18.44M 8.93M -3.48M -1.9M 15.38M 28.88M 29.47M 41.12M 36.84M 31.19M 30.81M 31.01M 24.38M 28.45M 31.83M 27.43M 28.46M 34.88M 31.3M 38.3M 44.02M 25.14M

© 2026 bestshares.com. All rights reserved.