RICK
RCI Hospitality Holdings Inc
Price:  
41.83 
USD
Volume:  
38,584.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RICK Intrinsic Value

145.90 %
Upside

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

41.83 USD
Stock Price
102.86 USD
Intrinsic Value
Intrinsic Value Details

RICK Intrinsic Value - Valuation Summary

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%

RICK Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 376.47
Beta 0.79
Outstanding shares (mil) 9.00
Enterprise Value (mil) 586.92
Market risk premium 4.60%
Cost of Equity 8.19%
Cost of Debt 6.53%
WACC 7.15%