RICK
RCI Hospitality Holdings Inc
Price:  
44.63 
USD
Volume:  
109,583.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RICK Intrinsic Value

%
Upside

As of 2024-06-18, the Intrinsic Value of RCI Hospitality Holdings Inc (RICK) is 108.52 USD. This RICK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 44.63 USD, the upside of RCI Hospitality Holdings Inc is %.

The range of the Intrinsic Value is 88.27 - 138.63 USD

44.63 USD
Stock Price
108.52 USD
Intrinsic Value
Intrinsic Value Details

RICK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 88.27 - 138.63 108.52 143.2%
DCF (Growth 10y) 129.82 - 197.44 157.09 252.0%
DCF (EBITDA 5y) 92.36 - 106.15 99.28 122.5%
DCF (EBITDA 10y) 132.07 - 158.37 144.83 224.5%
Fair Value 51.66 - 51.66 51.66 15.76%
P/E 29.80 - 50.36 38.32 -14.1%
EV/EBITDA 36.03 - 49.46 44.86 0.5%
EPV 48.58 - 66.90 57.74 29.4%
DDM - Stable 15.76 - 30.35 23.05 -48.3%
DDM - Multi 59.53 - 90.61 71.96 61.2%

RICK Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 416.40
Beta 0.60
Outstanding shares (mil) 9.33
Enterprise Value (mil) 628.35
Market risk premium 4.60%
Cost of Equity 8.15%
Cost of Debt 6.77%
WACC 7.25%