RICK
RCI Hospitality Holdings Inc
Price:  
52.93 
USD
Volume:  
108,207.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RICK Intrinsic Value

101.20 %
Upside

As of 2024-12-11, the Intrinsic Value of RCI Hospitality Holdings Inc (RICK) is 106.52 USD. This RICK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 52.93 USD, the upside of RCI Hospitality Holdings Inc is 101.20%.

The range of the Intrinsic Value is 63.89 - 248.55 USD

52.93 USD
Stock Price
106.52 USD
Intrinsic Value
Intrinsic Value Details

RICK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 63.89 - 248.55 106.52 101.2%
DCF (Growth 10y) 69.79 - 244.73 110.49 108.7%
DCF (EBITDA 5y) 51.18 - 69.35 59.34 12.1%
DCF (EBITDA 10y) 60.77 - 85.62 71.83 35.7%
Fair Value 13.77 - 13.77 13.77 -73.98%
P/E 8.30 - 54.53 28.78 -45.6%
EV/EBITDA 38.10 - 55.57 46.99 -11.2%
EPV 45.93 - 70.91 58.42 10.4%
DDM - Stable 5.24 - 18.97 12.10 -77.1%
DDM - Multi 39.42 - 106.05 56.90 7.5%

RICK Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 476.37
Beta 1.14
Outstanding shares (mil) 9.00
Enterprise Value (mil) 686.82
Market risk premium 4.60%
Cost of Equity 8.49%
Cost of Debt 6.53%
WACC 7.47%