The Discounted Cash Flow (DCF) valuation of RCI Hospitality Holdings Inc (RICK) is 106.16 USD. With the latest stock price at 40.97 USD, the upside of RCI Hospitality Holdings Inc based on DCF is 159.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.0% | 7.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 66.46 - 221.72 | 106.16 |
| Upside | 62.2% - 441.2% | 159.1% |