As of 2023-12-11, the Intrinsic Value of Chuy's Holdings Inc (CHUY) is
42.45 USD. This CHUY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 36.00 USD, the upside of Chuy's Holdings Inc is
17.90%.
The range of the Intrinsic Value is 31.72 - 68.57 USD
42.45 USD
Intrinsic Value
CHUY Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
31.72 - 68.57 |
42.45 |
17.9% |
| DCF (Growth 10y) |
41.36 - 86.93 |
54.72 |
52.0% |
| DCF (EBITDA 5y) |
36.32 - 44.77 |
40.69 |
13.0% |
| DCF (EBITDA 10y) |
43.24 - 55.58 |
49.29 |
36.9% |
| Fair Value |
41.07 - 41.07 |
41.07 |
14.07% |
| P/E |
14.66 - 36.57 |
25.84 |
-28.2% |
| EV/EBITDA |
27.23 - 33.09 |
29.84 |
-17.1% |
| EPV |
48.93 - 61.86 |
55.40 |
53.9% |
| DDM - Stable |
8.93 - 22.41 |
15.67 |
-56.5% |
| DDM - Multi |
12.78 - 25.67 |
17.14 |
-52.4% |
CHUY Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
624.60 |
| Beta |
0.98 |
| Outstanding shares (mil) |
17.35 |
| Enterprise Value (mil) |
554.70 |
| Market risk premium |
5.00% |
| Cost of Equity |
13.24% |
| Cost of Debt |
4.91% |
| WACC |
8.42% |