JACK
Jack in the Box Inc
Price:  
54.11 
USD
Volume:  
661,390.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

JACK Intrinsic Value

%
Upside

As of 2024-05-21, the Intrinsic Value of Jack in the Box Inc (JACK) is 97.63 USD. This JACK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 54.11 USD, the upside of Jack in the Box Inc is %.

The range of the Intrinsic Value is 60.99 - 160.81 USD

54.11 USD
Stock Price
97.63 USD
Intrinsic Value
Intrinsic Value Details

JACK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 60.99 - 160.81 97.63 80.4%
DCF (Growth 10y) 86.08 - 197.58 127.17 135.0%
DCF (EBITDA 5y) 45.26 - 72.28 60.08 11.0%
DCF (EBITDA 10y) 73.09 - 114.12 93.90 73.5%
Fair Value 47.36 - 47.36 47.36 -12.48%
P/E 85.39 - 109.59 96.15 77.7%
EV/EBITDA 29.61 - 48.74 41.73 -22.9%
EPV 66.78 - 125.17 95.97 77.4%
DDM - Stable 30.26 - 62.14 46.20 -14.6%
DDM - Multi 40.85 - 66.31 50.62 -6.4%

JACK Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,057.31
Beta 0.82
Outstanding shares (mil) 19.54
Enterprise Value (mil) 2,779.52
Market risk premium 4.60%
Cost of Equity 12.05%
Cost of Debt 5.76%
WACC 7.11%