CHUY
Chuy's Holdings Inc
Price:  
25.84 
USD
Volume:  
362,125.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CHUY Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Chuy's Holdings Inc (CHUY) is 40.80 USD. This CHUY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.84 USD, the upside of Chuy's Holdings Inc is %.

The range of the Intrinsic Value is 32.76 - 56.24 USD

25.84 USD
Stock Price
40.80 USD
Intrinsic Value
Intrinsic Value Details

CHUY Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 32.76 - 56.24 40.80 57.9%
DCF (Growth 10y) 38.50 - 62.94 46.91 81.5%
DCF (EBITDA 5y) 32.74 - 36.13 34.66 34.1%
DCF (EBITDA 10y) 38.92 - 43.72 41.49 60.6%
Fair Value 43.81 - 43.81 43.81 69.55%
P/E 25.33 - 30.54 27.23 5.4%
EV/EBITDA 27.02 - 33.15 29.94 15.9%
EPV 76.39 - 85.88 81.14 214.0%
DDM - Stable 11.01 - 24.84 17.92 -30.6%
DDM - Multi 13.45 - 24.04 17.29 -33.1%

CHUY Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 445.22
Beta 0.75
Outstanding shares (mil) 17.23
Enterprise Value (mil) 388.86
Market risk premium 4.60%
Cost of Equity 11.75%
Cost of Debt 4.62%
WACC 7.64%