As of 2025-05-25, the Intrinsic Value of El Pollo Loco Holdings Inc (LOCO) is 16.64 USD. This LOCO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.13 USD, the upside of El Pollo Loco Holdings Inc is 82.20%.
The range of the Intrinsic Value is 12.07 - 26.47 USD
Based on its market price of 9.13 USD and our intrinsic valuation, El Pollo Loco Holdings Inc (LOCO) is undervalued by 82.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 12.07 - 26.47 | 16.64 | 82.2% |
| DCF (Growth 10y) | 12.84 - 25.91 | 17.03 | 86.5% |
| DCF (EBITDA 5y) | 12.73 - 18.49 | 15.54 | 70.2% |
| DCF (EBITDA 10y) | 13.37 - 19.55 | 16.26 | 78.1% |
| Fair Value | 4.20 - 4.20 | 4.20 | -53.99% |
| P/E | 12.65 - 18.91 | 16.41 | 79.7% |
| EV/EBITDA | 11.44 - 20.48 | 16.41 | 79.8% |
| EPV | 11.05 - 15.66 | 13.36 | 46.3% |
| DDM - Stable | 6.20 - 16.58 | 11.39 | 24.7% |
| DDM - Multi | 7.00 - 14.92 | 9.57 | 4.8% |
| Market Cap (mil) | 274.45 |
| Beta | 1.03 |
| Outstanding shares (mil) | 30.06 |
| Enterprise Value (mil) | 344.83 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.02% |
| Cost of Debt | 4.78% |
| WACC | 7.87% |