FRG
Franchise Group Inc
Price:  
29.88 
USD
Volume:  
1,883,990.00
United States | Multiline Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Franchise Intrinsic Value

32.00 %
Upside

What is the intrinsic value of Franchise?

As of 2025-05-21, the Intrinsic Value of Franchise Group Inc (FRG) is 39.44 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 32.00%.

The range of the Intrinsic Value is 24.06 - 63.38 USD

Is Franchise undervalued or overvalued?

Based on its market price of 29.88 USD and our intrinsic valuation, Franchise Group Inc (FRG) is undervalued by 32.00%.

29.88 USD
Stock Price
39.44 USD
Intrinsic Value
Intrinsic Value Details

Franchise Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 24.06 - 63.38 39.44 32.0%
DCF (Growth 10y) 35.23 - 77.88 52.01 74.1%
DCF (EBITDA 5y) 40.34 - 63.73 49.22 64.7%
DCF (EBITDA 10y) 48.73 - 80.35 61.44 105.6%
Fair Value -39.92 - -39.92 -39.92 -233.61%
P/E (88.63) - (113.06) (101.80) -440.7%
EV/EBITDA 9.31 - 39.16 22.72 -24.0%
EPV 3.90 - 23.57 13.73 -54.0%
DDM - Stable (48.06) - (107.28) (77.67) -359.9%
DDM - Multi (13.31) - (24.42) (17.35) -158.1%

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 9.66%
Cost of Debt 10.55%
WACC 9.06%