As of 2025-01-15, the Intrinsic Value of Cracker Barrel Old Country Store Inc (CBRL) is 54.71 USD. This CBRL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 57.14 USD, the upside of Cracker Barrel Old Country Store Inc is -4.30%.

The range of the Intrinsic Value is 37.25 - 86.48 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	37.25 - 86.48	54.71	-4.3%
DCF (Growth 10y)	56.42 - 118.81	78.63	37.6%
DCF (EBITDA 5y)	59.94 - 97.41	83.82	46.7%
DCF (EBITDA 10y)	71.16 - 117.25	98.03	71.6%
Fair Value	45.28 - 45.28	45.28	-20.75%
P/E	24.99 - 44.19	33.20	-41.9%
EV/EBITDA	36.31 - 67.70	54.61	-4.4%
EPV	419.20 - 592.85	506.02	785.6%
DDM - Stable	15.86 - 37.24	26.55	-53.5%
DDM - Multi	53.58 - 88.88	66.15	15.8%