As of 2024-12-15, the Intrinsic Value of Cracker Barrel Old Country Store Inc (CBRL) is
54.64 USD. This CBRL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 51.24 USD, the upside of Cracker Barrel Old Country Store Inc is
6.60%.
The range of the Intrinsic Value is 38.16 - 83.86 USD
54.64 USD
Intrinsic Value
CBRL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
38.16 - 83.86 |
54.64 |
6.6% |
| DCF (Growth 10y) |
56.86 - 114.54 |
77.74 |
51.7% |
| DCF (EBITDA 5y) |
61.14 - 98.48 |
84.25 |
64.4% |
| DCF (EBITDA 10y) |
71.37 - 116.20 |
96.96 |
89.2% |
| Fair Value |
45.97 - 45.97 |
45.97 |
-10.29% |
| P/E |
28.14 - 44.78 |
35.42 |
-30.9% |
| EV/EBITDA |
38.20 - 76.96 |
57.39 |
12.0% |
| EPV |
420.88 - 583.21 |
502.04 |
879.8% |
| DDM - Stable |
15.76 - 35.91 |
25.83 |
-49.6% |
| DDM - Multi |
56.21 - 88.52 |
67.97 |
32.7% |
CBRL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,140.60 |
| Beta |
0.76 |
| Outstanding shares (mil) |
22.26 |
| Enterprise Value (mil) |
1,605.22 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.39% |
| Cost of Debt |
4.80% |
| WACC |
6.30% |