As of 2024-12-15, the Intrinsic Value of Chuy's Holdings Inc (CHUY) is 35.28 USD. This CHUY valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 37.48 USD, the upside of Chuy's Holdings Inc is -5.90%.

The range of the Intrinsic Value is 28.39 - 48.41 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	28.39 - 48.41	35.28	-5.9%
DCF (Growth 10y)	32.24 - 52.36	39.21	4.6%
DCF (EBITDA 5y)	33.38 - 38.70	36.03	-3.9%
DCF (EBITDA 10y)	37.12 - 44.28	40.59	8.3%
Fair Value	39.04 - 39.04	39.04	4.17%
P/E	24.14 - 33.44	27.96	-25.4%
EV/EBITDA	29.30 - 38.85	33.17	-11.5%
EPV	74.56 - 90.07	82.32	119.6%
DDM - Stable	8.66 - 20.72	14.69	-60.8%
DDM - Multi	11.94 - 22.95	15.78	-57.9%