FRGI
Fiesta Restaurant Group Inc
Price:  
8.49 
USD
Volume:  
211,716.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

FRGI Intrinsic Value

-21.40 %
Upside

What is the intrinsic value of FRGI?

As of 2025-06-22, the Intrinsic Value of Fiesta Restaurant Group Inc (FRGI) is 6.67 USD. This FRGI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 8.49 USD, the upside of Fiesta Restaurant Group Inc is -21.40%.

The range of the Intrinsic Value is 4.53 - 15.04 USD

Is FRGI undervalued or overvalued?

Based on its market price of 8.49 USD and our intrinsic valuation, Fiesta Restaurant Group Inc (FRGI) is overvalued by 21.40%.

8.49 USD
Stock Price
6.67 USD
Intrinsic Value
Intrinsic Value Details

FRGI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 4.53 - 15.04 6.67 -21.4%
DCF (Growth 10y) 10.42 - 37.20 15.89 87.2%
DCF (EBITDA 5y) 8.63 - 12.43 10.51 23.8%
DCF (EBITDA 10y) 11.42 - 17.13 14.13 66.4%
Fair Value -0.96 - -0.96 -0.96 -111.32%
P/E (2.85) - (3.84) (3.25) -138.3%
EV/EBITDA 6.47 - 8.53 7.73 -8.9%
EPV 9.76 - 12.49 11.13 31.1%
DDM - Stable (2.46) - (12.39) (7.43) -187.5%
DDM - Multi 4.52 - 17.75 7.21 -15.0%

FRGI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 222.35
Beta 0.61
Outstanding shares (mil) 26.19
Enterprise Value (mil) 187.99
Market risk premium 4.60%
Cost of Equity 7.42%
Cost of Debt 9.72%
WACC 7.42%