As of 2025-10-16, the Intrinsic Value of Cracker Barrel Old Country Store Inc (CBRL) is 120.75 USD. This CBRL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 40.91 USD, the upside of Cracker Barrel Old Country Store Inc is 195.20%.
The range of the Intrinsic Value is 73.25 - 285.53 USD
Based on its market price of 40.91 USD and our intrinsic valuation, Cracker Barrel Old Country Store Inc (CBRL) is undervalued by 195.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 73.25 - 285.53 | 120.75 | 195.2% |
| DCF (Growth 10y) | 87.29 - 307.51 | 136.94 | 234.7% |
| DCF (EBITDA 5y) | 54.54 - 75.05 | 62.86 | 53.7% |
| DCF (EBITDA 10y) | 68.41 - 95.77 | 79.78 | 95.0% |
| Fair Value | 52.06 - 52.06 | 52.06 | 27.27% |
| P/E | 30.44 - 37.69 | 32.98 | -19.4% |
| EV/EBITDA | 33.18 - 63.26 | 43.57 | 6.5% |
| EPV | 421.95 - 579.16 | 500.56 | 1123.6% |
| DDM - Stable | 19.54 - 66.49 | 43.01 | 5.1% |
| DDM - Multi | 49.05 - 126.34 | 70.28 | 71.8% |
| Market Cap (mil) | 911.07 |
| Beta | 0.76 |
| Outstanding shares (mil) | 22.27 |
| Enterprise Value (mil) | 1,356.06 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.14% |
| Cost of Debt | 4.67% |
| WACC | 6.61% |