What is the intrinsic value of RAVE?

As of 2025-07-06, the Intrinsic Value of Rave Restaurant Group Inc (RAVE) is 2.58 USD. This RAVE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.87 USD, the upside of Rave Restaurant Group Inc is -10.10%.

The range of the Intrinsic Value is 2.11 - 3.36 USD

Is RAVE undervalued or overvalued?

Based on its market price of 2.87 USD and our intrinsic valuation, Rave Restaurant Group Inc (RAVE) is overvalued by 10.10%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2.11 - 3.36	2.58	-10.1%
DCF (Growth 10y)	2.37 - 3.70	2.87	0.1%
DCF (EBITDA 5y)	2.46 - 2.76	2.61	-9.2%
DCF (EBITDA 10y)	2.65 - 3.14	2.88	0.5%
Fair Value	2.82 - 2.82	2.82	-1.76%
P/E	3.25 - 4.93	4.23	47.3%
EV/EBITDA	2.15 - 2.85	2.68	-6.8%
EPV	4.22 - 5.75	4.98	73.7%
DDM - Stable	1.17 - 2.70	1.93	-32.6%
DDM - Multi	1.08 - 2.03	1.42	-50.7%