As of 2025-09-18, the Intrinsic Value of Cheesecake Factory Inc (CAKE) is 75.49 USD. This CAKE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 54.40 USD, the upside of Cheesecake Factory Inc is 38.80%.
The range of the Intrinsic Value is 48.84 - 156.82 USD
Based on its market price of 54.40 USD and our intrinsic valuation, Cheesecake Factory Inc (CAKE) is undervalued by 38.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 48.84 - 156.82 | 75.49 | 38.8% |
| DCF (Growth 10y) | 54.76 - 160.98 | 81.18 | 49.2% |
| DCF (EBITDA 5y) | 36.10 - 48.59 | 41.87 | -23.0% |
| DCF (EBITDA 10y) | 44.34 - 61.08 | 51.91 | -4.6% |
| Fair Value | 15.95 - 15.95 | 15.95 | -70.68% |
| P/E | 49.67 - 57.10 | 52.56 | -3.4% |
| EV/EBITDA | 28.56 - 56.04 | 41.25 | -24.2% |
| EPV | 201.87 - 280.69 | 241.28 | 343.5% |
| DDM - Stable | 31.58 - 117.65 | 74.62 | 37.2% |
| DDM - Multi | 42.71 - 120.15 | 62.60 | 15.1% |
| Market Cap (mil) | 2,709.66 |
| Beta | 0.82 |
| Outstanding shares (mil) | 49.81 |
| Enterprise Value (mil) | 3,189.14 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.76% |
| Cost of Debt | 4.25% |
| WACC | 7.20% |