The Discounted Cash Flow (DCF) valuation of Cracker Barrel Old Country Store Inc (CBRL) is 55.94 USD. With the latest stock price at 43.69 USD, the upside of Cracker Barrel Old Country Store Inc based on DCF is 28.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.1% | 7.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 34.59 - 108.12 | 55.94 |
| Upside | -20.8% - 147.5% | 28.0% |