As of 2025-08-14, the Intrinsic Value of Meritage Hospitality Group Inc (MHGU) is 43.76 USD. This MHGU valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.00 USD, the upside of Meritage Hospitality Group Inc is 264.70%.
The range of the Intrinsic Value is 36.71 - 54.07 USD
Based on its market price of 12.00 USD and our intrinsic valuation, Meritage Hospitality Group Inc (MHGU) is undervalued by 264.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 36.71 - 54.07 | 43.76 | 264.7% |
| DCF (Growth 10y) | 38.82 - 55.50 | 45.63 | 280.2% |
| DCF (EBITDA 5y) | 93.60 - 127.65 | 111.41 | 828.4% |
| DCF (EBITDA 10y) | 88.00 - 126.22 | 106.92 | 791.0% |
| Fair Value | 6.68 - 6.68 | 6.68 | -44.35% |
| P/E | 29.91 - 42.10 | 37.59 | 213.3% |
| EV/EBITDA | 9.51 - 148.23 | 63.66 | 430.5% |
| EPV | 98.64 - 127.07 | 112.86 | 840.5% |
| DDM - Stable | 1.75 - 3.32 | 2.54 | -78.9% |
| DDM - Multi | 7.68 - 11.95 | 9.39 | -21.7% |
| Market Cap (mil) | 79.32 |
| Beta | -0.40 |
| Outstanding shares (mil) | 6.61 |
| Enterprise Value (mil) | 79.32 |
| Market risk premium | 4.24% |
| Cost of Equity | 16.33% |
| Cost of Debt | 5.86% |
| WACC | 8.85% |