As of 2025-06-06, the Intrinsic Value of Muscle Maker Inc (GRIL) is (4.59) USD. This GRIL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.32 USD, the upside of Muscle Maker Inc is -447.50%.
The range of the Intrinsic Value is (11.77) - (2.86) USD
Based on its market price of 1.32 USD and our intrinsic valuation, Muscle Maker Inc (GRIL) is overvalued by 447.50%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (11.77) - (2.86) | (4.59) | -447.5% |
| DCF (Growth 10y) | (2.60) - (9.55) | (3.96) | -400.2% |
| DCF (EBITDA 5y) | (1.72) - (1.95) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (1.79) - (2.11) | (1,234.50) | -123450.0% |
| Fair Value | -6.45 - -6.45 | -6.45 | -588.57% |
| P/E | (3.48) - (3.67) | (3.43) | -359.7% |
| EV/EBITDA | (1.79) - (1.91) | (1.72) | -230.5% |
| EPV | (1.54) - (2.10) | (1.82) | -237.9% |
| DDM - Stable | (3.67) - (18.52) | (11.09) | -940.3% |
| DDM - Multi | (2.40) - (9.43) | (3.83) | -390.0% |
| Market Cap (mil) | 42.50 |
| Beta | 0.51 |
| Outstanding shares (mil) | 32.20 |
| Enterprise Value (mil) | 30.13 |
| Market risk premium | 5.00% |
| Cost of Equity | 7.04% |
| Cost of Debt | 12.07% |
| WACC | 7.10% |