CBRL
Cracker Barrel Old Country Store Inc
Price:  
46.63 
USD
Volume:  
870,167.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CBRL Intrinsic Value

%
Upside

As of 2024-05-23, the Intrinsic Value of Cracker Barrel Old Country Store Inc (CBRL) is 124.92 USD. This CBRL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 46.63 USD, the upside of Cracker Barrel Old Country Store Inc is %.

The range of the Intrinsic Value is 81.19 - 244.16 USD

46.63 USD
Stock Price
124.92 USD
Intrinsic Value
Intrinsic Value Details

CBRL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 81.19 - 244.16 124.92 167.9%
DCF (Growth 10y) 106.84 - 294.18 157.53 237.8%
DCF (EBITDA 5y) 90.47 - 133.37 113.60 143.6%
DCF (EBITDA 10y) 109.87 - 167.22 138.60 197.2%
Fair Value 84.40 - 84.40 84.40 81.00%
P/E 56.99 - 75.60 65.99 41.5%
EV/EBITDA 41.95 - 114.49 68.55 47.0%
EPV 370.29 - 547.67 458.98 884.3%
DDM - Stable 27.45 - 87.89 57.67 23.7%
DDM - Multi 87.80 - 192.48 118.00 153.1%

CBRL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,035.19
Beta 1.48
Outstanding shares (mil) 22.20
Enterprise Value (mil) 1,474.86
Market risk premium 4.60%
Cost of Equity 8.03%
Cost of Debt 4.71%
WACC 6.92%