The Discounted Cash Flow (DCF) valuation of Cheesecake Factory Inc (CAKE) is 79.67 USD. With the latest stock price at 56.15 USD, the upside of Cheesecake Factory Inc based on DCF is 41.9%.
Based on the latest price of 56.15 USD and our DCF valuation, Cheesecake Factory Inc (CAKE) is a buy. buying CAKE stocks now will result in a potential gain of 41.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.1% | 7.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 50.91 - 172.36 | 79.67 |
| Upside | -9.3% - 207.0% | 41.9% |