LOCO
El Pollo Loco Holdings Inc
Price:  
9.01 
USD
Volume:  
169,145.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LOCO Intrinsic Value

14.10 %
Upside

As of 2024-02-23, the Intrinsic Value of El Pollo Loco Holdings Inc (LOCO) is 10.28 USD. This LOCO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 9.01 USD, the upside of El Pollo Loco Holdings Inc is 14.10%.

The range of the Intrinsic Value is 7.18 - 17.08 USD

9.01 USD
Stock Price
10.28 USD
Intrinsic Value
Intrinsic Value Details

LOCO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 7.18 - 17.08 10.28 14.1%
DCF (Growth 10y) 7.48 - 16.17 10.23 13.6%
DCF (EBITDA 5y) 8.60 - 11.10 9.85 9.3%
DCF (EBITDA 10y) 8.58 - 11.59 10.02 11.2%
Fair Value 22.02 - 22.02 22.02 144.38%
P/E 10.43 - 18.71 14.77 63.9%
EV/EBITDA 8.34 - 12.11 10.66 18.3%
EPV 10.31 - 14.07 12.19 35.2%
DDM - Stable 6.68 - 17.11 11.90 32.0%
DDM - Multi 5.58 - 11.15 7.44 -17.4%

LOCO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 283.36
Beta 0.93
Outstanding shares (mil) 31.45
Enterprise Value (mil) 351.26
Market risk premium 4.60%
Cost of Equity 9.93%
Cost of Debt 4.67%
WACC 8.72%