As of 2025-10-31, the Intrinsic Value of RCI Hospitality Holdings Inc (RICK) is 84.37 USD. This RICK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.20 USD, the upside of RCI Hospitality Holdings Inc is 248.60%.
The range of the Intrinsic Value is 52.43 - 169.70 USD
Based on its market price of 24.20 USD and our intrinsic valuation, RCI Hospitality Holdings Inc (RICK) is undervalued by 248.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 52.43 - 169.70 | 84.37 | 248.6% |
| DCF (Growth 10y) | 78.58 - 223.64 | 118.32 | 388.9% |
| DCF (EBITDA 5y) | 39.27 - 66.10 | 51.69 | 113.6% |
| DCF (EBITDA 10y) | 61.94 - 98.57 | 78.49 | 224.3% |
| Fair Value | 47.47 - 47.47 | 47.47 | 96.15% |
| P/E | 11.56 - 26.89 | 19.13 | -21.0% |
| EV/EBITDA | 19.92 - 50.68 | 33.28 | 37.5% |
| EPV | 47.30 - 65.58 | 56.44 | 133.2% |
| DDM - Stable | 14.62 - 47.04 | 30.83 | 27.4% |
| DDM - Multi | 24.13 - 60.69 | 34.58 | 42.9% |
| Market Cap (mil) | 211.02 |
| Beta | 0.98 |
| Outstanding shares (mil) | 8.72 |
| Enterprise Value (mil) | 422.94 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.36% |
| Cost of Debt | 7.32% |
| WACC | 8.24% |