The Discounted Cash Flow (DCF) valuation of RCI Hospitality Holdings Inc (RICK) is 110.28 USD. With the latest stock price at 48.22 USD, the upside of RCI Hospitality Holdings Inc based on DCF is 128.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.2% | 7.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 78.04 - 178.31 | 110.28 |
| Upside | 61.8% - 269.8% | 128.7% |