The Discounted Cash Flow (DCF) valuation of RCI Hospitality Holdings Inc (RICK) is 106.52 USD. With the latest stock price at 52.93 USD, the upside of RCI Hospitality Holdings Inc based on DCF is 101.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.6% | 7.5% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 63.89 - 248.55 | 106.52 |
| Upside | 20.7% - 369.6% | 101.2% |