As of 2025-07-15, the Intrinsic Value of Chefs' Warehouse Inc (CHEF) is 177.54 USD. This CHEF valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 65.76 USD, the upside of Chefs' Warehouse Inc is 170.00%.
The range of the Intrinsic Value is 115.05 - 369.64 USD
Based on its market price of 65.76 USD and our intrinsic valuation, Chefs' Warehouse Inc (CHEF) is undervalued by 170.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 115.05 - 369.64 | 177.54 | 170.0% |
| DCF (Growth 10y) | 220.06 - 660.64 | 328.66 | 399.8% |
| DCF (EBITDA 5y) | 106.33 - 136.44 | 121.17 | 84.3% |
| DCF (EBITDA 10y) | 174.72 - 228.78 | 200.57 | 205.0% |
| Fair Value | 39.23 - 39.23 | 39.23 | -40.34% |
| P/E | 21.84 - 41.15 | 31.34 | -52.3% |
| EV/EBITDA | 29.06 - 43.18 | 37.60 | -42.8% |
| EPV | 4.26 - 9.53 | 6.90 | -89.5% |
| DDM - Stable | 17.58 - 63.21 | 40.40 | -38.6% |
| DDM - Multi | 102.84 - 289.48 | 152.02 | 131.2% |
| Market Cap (mil) | 2,675.12 |
| Beta | 1.23 |
| Outstanding shares (mil) | 40.68 |
| Enterprise Value (mil) | 3,259.93 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.24% |
| Cost of Debt | 5.90% |
| WACC | 6.56% |