CAKE
Cheesecake Factory Inc
Price:  
35.38 
USD
Volume:  
771,780.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CAKE Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of Cheesecake Factory Inc (CAKE) is 19.99 USD. This CAKE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 35.38 USD, the upside of Cheesecake Factory Inc is %.

The range of the Intrinsic Value is 13.05 - 34.46 USD

35.38 USD
Stock Price
19.99 USD
Intrinsic Value
Intrinsic Value Details

CAKE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 13.05 - 34.46 19.99 -43.5%
DCF (Growth 10y) 19.33 - 44.43 27.53 -22.2%
DCF (EBITDA 5y) 20.92 - 31.20 26.06 -26.4%
DCF (EBITDA 10y) 24.82 - 38.10 31.14 -12.0%
Fair Value 8.41 - 8.41 8.41 -76.23%
P/E 15.54 - 37.01 24.94 -29.5%
EV/EBITDA 16.51 - 33.88 26.72 -24.5%
EPV 144.53 - 189.71 167.12 372.4%
DDM - Stable 12.14 - 30.37 21.26 -39.9%
DDM - Multi 17.73 - 32.92 22.90 -35.3%

CAKE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,796.24
Beta 1.16
Outstanding shares (mil) 50.77
Enterprise Value (mil) 2,201.74
Market risk premium 4.60%
Cost of Equity 10.34%
Cost of Debt 5.49%
WACC 9.20%