As of 2024-09-10, the Intrinsic Value of Nathan's Famous Inc (NATH) is
83.63 USD. This NATH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 76.23 USD, the upside of Nathan's Famous Inc is
%.
The range of the Intrinsic Value is 68.65 - 106.83 USD
83.63 USD
Intrinsic Value
NATH Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
68.65 - 106.83 |
83.63 |
9.7% |
| DCF (Growth 10y) |
84.08 - 128.71 |
101.67 |
33.4% |
| DCF (EBITDA 5y) |
60.04 - 90.05 |
73.28 |
-3.9% |
| DCF (EBITDA 10y) |
77.17 - 113.62 |
92.93 |
21.9% |
| Fair Value |
26.35 - 26.35 |
26.35 |
-65.43% |
| P/E |
60.43 - 80.53 |
70.61 |
-7.4% |
| EV/EBITDA |
46.05 - 79.11 |
57.15 |
-25.0% |
| EPV |
56.70 - 78.27 |
67.49 |
-11.5% |
| DDM - Stable |
35.89 - 70.13 |
53.01 |
-30.5% |
| DDM - Multi |
40.40 - 63.67 |
49.61 |
-34.9% |
NATH Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
311.02 |
| Beta |
0.50 |
| Outstanding shares (mil) |
4.08 |
| Enterprise Value (mil) |
344.67 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.02% |
| Cost of Debt |
6.01% |
| WACC |
8.28% |