As of 2024-10-14, the Intrinsic Value of RCI Hospitality Holdings Inc (RICK) is 102.86 USD. This RICK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 41.83 USD, the upside of RCI Hospitality Holdings Inc is 145.90%.

The range of the Intrinsic Value is 64.54 - 212.58 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	64.54 - 212.58	102.86	145.9%
DCF (Growth 10y)	72.08 - 214.40	109.18	161.0%
DCF (EBITDA 5y)	53.74 - 74.19	63.17	51.0%
DCF (EBITDA 10y)	64.51 - 90.98	76.50	82.9%
Fair Value	13.77 - 13.77	13.77	-67.08%
P/E	8.76 - 48.37	26.47	-36.7%
EV/EBITDA	38.76 - 59.02	45.72	9.3%
EPV	49.86 - 73.79	61.82	47.8%
DDM - Stable	5.22 - 16.61	10.91	-73.9%
DDM - Multi	39.96 - 94.47	55.66	33.1%