The Discounted Cash Flow (DCF) valuation of Cheesecake Factory Inc (CAKE) is 47.52 USD. With the latest stock price at 48.76 USD, the upside of Cheesecake Factory Inc based on DCF is -2.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.5% | 6.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 29.10 - 109.05 | 47.52 |
| Upside | -40.3% - 123.6% | -2.5% |