Franchise Intrinsic
Value
As of 2024-12-12, the Intrinsic Value of Franchise Group Inc (FRG) is
32.85 USD. This Franchise valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 29.88 USD, the upside of Franchise Group Inc is
9.90%.
The range of the Intrinsic Value is 20.05 - 51.74 USD
32.85 USD
Intrinsic Value
Franchise Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
20.05 - 51.74 |
32.85 |
9.9% |
| DCF (Growth 10y) |
30.47 - 64.54 |
44.30 |
48.3% |
| DCF (EBITDA 5y) |
53.59 - 73.75 |
65.04 |
117.7% |
| DCF (EBITDA 10y) |
56.36 - 84.72 |
70.95 |
137.4% |
| Fair Value |
-39.92 - -39.92 |
-39.92 |
-233.61% |
| P/E |
(128.55) - (160.33) |
(147.71) |
-594.4% |
| EV/EBITDA |
23.46 - 74.02 |
45.27 |
51.5% |
| EPV |
0.98 - 16.91 |
8.94 |
-70.1% |
| DDM - Stable |
(42.31) - (82.15) |
(62.23) |
-308.3% |
| DDM - Multi |
(11.39) - (17.98) |
(14.01) |
-146.9% |
Franchise Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,051.52 |
| Beta |
1.95 |
| Outstanding shares (mil) |
35.19 |
| Enterprise Value (mil) |
2,870.62 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.48% |
| Cost of Debt |
10.55% |
| WACC |
9.72% |