As of 2024-12-15, 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
-21.50%.
The range of the Intrinsic Value is 4.30 - 19.85 USD
FRGI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
4.30 - 19.85 |
6.67 |
-21.5% |
| DCF (Growth 10y) |
9.74 - 49.83 |
15.88 |
87.0% |
| DCF (EBITDA 5y) |
8.88 - 12.40 |
10.51 |
23.8% |
| DCF (EBITDA 10y) |
11.52 - 17.37 |
14.13 |
66.4% |
| Fair Value |
-0.96 - -0.96 |
-0.96 |
-111.32% |
| P/E |
(2.69) - (3.12) |
(2.79) |
-132.9% |
| EV/EBITDA |
5.35 - 8.39 |
7.05 |
-16.9% |
| EPV |
9.42 - 13.14 |
11.28 |
32.9% |
| DDM - Stable |
(2.31) - (16.54) |
(9.43) |
-211.0% |
| DDM - Multi |
4.21 - 23.87 |
7.21 |
-15.1% |
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 |
7.43% |
| Cost of Debt |
9.72% |
| WACC |
7.43% |