BJRI
BJ's Restaurants Inc
Price:  
34.94 
USD
Volume:  
313,387.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BJRI Intrinsic Value

%
Upside

As of 2024-06-15, the Intrinsic Value of BJ's Restaurants Inc (BJRI) is 46.06 USD. This BJRI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 34.94 USD, the upside of BJ's Restaurants Inc is %.

The range of the Intrinsic Value is 31.33 - 86.45 USD

34.94 USD
Stock Price
46.06 USD
Intrinsic Value
Intrinsic Value Details

BJRI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 31.33 - 86.45 46.06 31.8%
DCF (Growth 10y) 40.17 - 104.18 57.43 64.4%
DCF (EBITDA 5y) 45.56 - 55.25 49.62 42.0%
DCF (EBITDA 10y) 50.49 - 66.92 57.55 64.7%
Fair Value 25.53 - 25.53 25.53 -26.94%
P/E 11.26 - 14.68 12.63 -63.9%
EV/EBITDA 30.02 - 37.99 32.64 -6.6%
EPV 23.45 - 34.03 28.74 -17.7%
DDM - Stable 8.81 - 29.84 19.32 -44.7%
DDM - Multi 23.90 - 64.85 35.16 0.6%

BJRI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 816.90
Beta 1.35
Outstanding shares (mil) 23.38
Enterprise Value (mil) 856.08
Market risk premium 4.60%
Cost of Equity 8.60%
Cost of Debt 4.77%
WACC 8.21%