As of 2025-01-13, the Intrinsic Value of Chefs' Warehouse Inc (CHEF) is
148.45 USD. This CHEF valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 48.93 USD, the upside of Chefs' Warehouse Inc is
203.40%.
The range of the Intrinsic Value is 87.76 - 397.13 USD
148.45 USD
Intrinsic Value
CHEF Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
87.76 - 397.13 |
148.45 |
203.4% |
| DCF (Growth 10y) |
169.25 - 703.59 |
274.54 |
461.1% |
| DCF (EBITDA 5y) |
70.61 - 111.18 |
87.31 |
78.4% |
| DCF (EBITDA 10y) |
123.29 - 192.77 |
151.82 |
210.3% |
| Fair Value |
29.42 - 29.42 |
29.42 |
-39.88% |
| P/E |
16.92 - 29.48 |
23.48 |
-52.0% |
| EV/EBITDA |
16.07 - 34.53 |
26.61 |
-45.6% |
| EPV |
(7.45) - (3.35) |
(5.40) |
-111.0% |
| DDM - Stable |
11.96 - 52.65 |
32.31 |
-34.0% |
| DDM - Multi |
78.94 - 273.87 |
122.99 |
151.4% |
CHEF Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,977.26 |
| Beta |
1.18 |
| Outstanding shares (mil) |
40.41 |
| Enterprise Value (mil) |
2,657.83 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.45% |
| Cost of Debt |
6.21% |
| WACC |
6.59% |