As of 2025-01-16, the Intrinsic Value of RCI Hospitality Holdings Inc (RICK) is
112.81 USD. This RICK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 53.22 USD, the upside of RCI Hospitality Holdings Inc is
112.00%.
The range of the Intrinsic Value is 65.52 - 288.74 USD
112.81 USD
Intrinsic Value
RICK Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
65.52 - 288.74 |
112.81 |
112.0% |
| DCF (Growth 10y) |
102.44 - 402.84 |
166.43 |
212.7% |
| DCF (EBITDA 5y) |
50.37 - 68.25 |
59.82 |
12.4% |
| DCF (EBITDA 10y) |
80.74 - 111.96 |
96.31 |
81.0% |
| Fair Value |
8.46 - 8.46 |
8.46 |
-84.11% |
| P/E |
4.99 - 14.65 |
8.81 |
-83.4% |
| EV/EBITDA |
21.05 - 53.21 |
38.59 |
-27.5% |
| EPV |
52.77 - 76.32 |
64.54 |
21.3% |
| DDM - Stable |
3.62 - 14.58 |
9.10 |
-82.9% |
| DDM - Multi |
38.82 - 116.09 |
57.57 |
8.2% |
RICK Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
473.66 |
| Beta |
0.85 |
| Outstanding shares (mil) |
8.90 |
| Enterprise Value (mil) |
679.50 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.31% |
| Cost of Debt |
6.85% |
| WACC |
7.47% |