CHEF
Chefs' Warehouse Inc
Price:  
63.81 
USD
Volume:  
634,291.00
United States | Food & Staples Retailing
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CHEF Intrinsic Value

209.10 %
Upside

What is the intrinsic value of CHEF?

As of 2025-07-01, the Intrinsic Value of Chefs' Warehouse Inc (CHEF) is 197.23 USD. This CHEF valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 63.81 USD, the upside of Chefs' Warehouse Inc is 209.10%.

The range of the Intrinsic Value is 123.09 - 465.16 USD

Is CHEF undervalued or overvalued?

Based on its market price of 63.81 USD and our intrinsic valuation, Chefs' Warehouse Inc (CHEF) is undervalued by 209.10%.

63.81 USD
Stock Price
197.23 USD
Intrinsic Value
Intrinsic Value Details

CHEF Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 123.09 - 465.16 197.23 209.1%
DCF (Growth 10y) 235.78 - 832.74 365.69 473.1%
DCF (EBITDA 5y) 100.43 - 136.17 121.68 90.7%
DCF (EBITDA 10y) 170.07 - 232.35 204.44 220.4%
Fair Value 39.23 - 39.23 39.23 -38.52%
P/E 21.91 - 40.07 31.36 -50.9%
EV/EBITDA 25.82 - 41.19 36.85 -42.2%
EPV 5.06 - 11.05 8.05 -87.4%
DDM - Stable 18.65 - 78.02 48.34 -24.3%
DDM - Multi 110.01 - 360.88 169.01 164.9%

CHEF Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,595.79
Beta 1.27
Outstanding shares (mil) 40.68
Enterprise Value (mil) 3,180.61
Market risk premium 4.60%
Cost of Equity 6.85%
Cost of Debt 5.90%
WACC 6.23%