As of 2025-05-04, the Intrinsic Value of CAVA Group Inc (CAVA) is 45.19 USD. This CAVA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 96.65 USD, the upside of CAVA Group Inc is -53.20%.
The range of the Intrinsic Value is 30.80 - 95.34 USD
Based on its market price of 96.65 USD and our intrinsic valuation, CAVA Group Inc (CAVA) is overvalued by 53.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 30.80 - 95.34 | 45.19 | -53.2% |
| DCF (Growth 10y) | 40.23 - 119.24 | 57.93 | -40.1% |
| DCF (EBITDA 5y) | 37.69 - 60.27 | 48.45 | -49.9% |
| DCF (EBITDA 10y) | 43.32 - 68.86 | 55.21 | -42.9% |
| Fair Value | 28.17 - 28.17 | 28.17 | -70.86% |
| P/E | 17.71 - 30.58 | 24.74 | -74.4% |
| EV/EBITDA | 16.79 - 36.82 | 25.72 | -73.4% |
| EPV | 3.40 - 3.45 | 3.43 | -96.5% |
| DDM - Stable | 10.16 - 31.66 | 20.91 | -78.4% |
| DDM - Multi | 14.79 - 36.61 | 21.16 | -78.1% |
| Market Cap (mil) | 11,178.54 |
| Beta | 1.85 |
| Outstanding shares (mil) | 115.66 |
| Enterprise Value (mil) | 10,812.42 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.48% |
| Cost of Debt | 4.48% |
| WACC | 6.91% |