NATH
Nathan's Famous Inc
Price:  
69.75 
USD
Volume:  
5,348.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NATH Intrinsic Value

%
Upside

As of 2024-06-18, the Intrinsic Value of Nathan's Famous Inc (NATH) is 86.92 USD. This NATH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 69.75 USD, the upside of Nathan's Famous Inc is %.

The range of the Intrinsic Value is 72.25 - 108.73 USD

69.75 USD
Stock Price
86.92 USD
Intrinsic Value
Intrinsic Value Details

NATH Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 72.25 - 108.73 86.92 24.6%
DCF (Growth 10y) 83.19 - 121.54 98.69 41.5%
DCF (EBITDA 5y) 58.05 - 81.52 69.50 -0.4%
DCF (EBITDA 10y) 72.18 - 98.42 84.54 21.2%
Fair Value 116.28 - 116.28 116.28 66.71%
P/E 54.18 - 66.14 59.45 -14.8%
EV/EBITDA 40.90 - 62.18 47.81 -31.4%
EPV 55.30 - 73.71 64.51 -7.5%
DDM - Stable 31.91 - 59.88 45.89 -34.2%
DDM - Multi 44.40 - 64.06 52.40 -24.9%

NATH Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 284.58
Beta 0.57
Outstanding shares (mil) 4.08
Enterprise Value (mil) 327.34
Market risk premium 4.60%
Cost of Equity 9.10%
Cost of Debt 6.25%
WACC 8.11%