The Discounted Cash Flow (DCF) valuation of Cheesecake Factory Inc (CAKE) is 75.49 USD. With the latest stock price at 54.67 USD, the upside of Cheesecake Factory Inc based on DCF is 38.1%.
Based on the latest price of 54.67 USD and our DCF valuation, Cheesecake Factory Inc (CAKE) is a buy. buying CAKE stocks now will result in a potential gain of 38.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.3% | 7.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 48.84 - 156.82 | 75.49 |
| Upside | -10.7% - 186.8% | 38.1% |