As of 2024-09-11, the Intrinsic Value of Jack in the Box Inc (JACK) is
78.11 USD. This JACK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 41.98 USD, the upside of Jack in the Box Inc is
%.
The range of the Intrinsic Value is 47.10 - 129.27 USD
78.11 USD
Intrinsic Value
JACK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
47.10 - 129.27 |
78.11 |
86.1% |
| DCF (Growth 10y) |
74.50 - 170.40 |
110.81 |
164.0% |
| DCF (EBITDA 5y) |
31.27 - 57.78 |
47.82 |
13.9% |
| DCF (EBITDA 10y) |
61.67 - 103.09 |
84.35 |
100.9% |
| Fair Value |
-15.49 - -15.49 |
-15.49 |
-136.89% |
| P/E |
(25.93) - 111.34 |
36.07 |
-14.1% |
| EV/EBITDA |
5.19 - 33.34 |
23.58 |
-43.8% |
| EPV |
54.21 - 111.30 |
82.75 |
97.1% |
| DDM - Stable |
(7.31) - (15.38) |
(11.34) |
-127.0% |
| DDM - Multi |
28.03 - 49.46 |
36.08 |
-14.1% |
JACK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
803.08 |
| Beta |
0.25 |
| Outstanding shares (mil) |
19.13 |
| Enterprise Value (mil) |
2,517.36 |
| Market risk premium |
4.60% |
| Cost of Equity |
15.32% |
| Cost of Debt |
5.49% |
| WACC |
7.78% |