As of 2024-10-08, the Intrinsic Value of BJ's Restaurants Inc (BJRI) is 73.37 USD. This BJRI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 32.72 USD, the upside of BJ's Restaurants Inc is 124.20%.

The range of the Intrinsic Value is 42.89 - 250.74 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	42.89 - 250.74	73.37	124.2%
DCF (Growth 10y)	53.95 - 293.07	89.28	172.9%
DCF (EBITDA 5y)	48.43 - 58.25	53.01	62.0%
DCF (EBITDA 10y)	56.19 - 73.76	64.20	96.2%
Fair Value	31.46 - 31.46	31.46	-3.85%
P/E	12.98 - 24.69	17.81	-45.6%
EV/EBITDA	31.67 - 37.77	33.34	1.9%
EPV	27.74 - 42.57	35.15	7.4%
DDM - Stable	14.42 - 96.30	55.36	69.2%
DDM - Multi	33.17 - 175.80	56.20	71.8%