The Discounted Cash Flow (DCF) valuation of Cheesecake Factory Inc (CAKE) is 73.23 USD. With the latest stock price at 62.66 USD, the upside of Cheesecake Factory Inc based on DCF is 16.9%.
Based on the latest price of 62.66 USD and our DCF valuation, Cheesecake Factory Inc (CAKE) is a buy. buying CAKE stocks now will result in a potential gain of 16.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.6% | 7.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 46.77 - 157.18 | 73.23 |
| Upside | -25.4% - 150.8% | 16.9% |