RRGB
Red Robin Gourmet Burgers Inc
Price:  
6.79 
USD
Volume:  
111,061.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RRGB Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of Red Robin Gourmet Burgers Inc (RRGB) is 35.00 USD. This RRGB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.79 USD, the upside of Red Robin Gourmet Burgers Inc is %.

The range of the Intrinsic Value is 18.15 - 98.87 USD

6.79 USD
Stock Price
35.00 USD
Intrinsic Value
Intrinsic Value Details

RRGB Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 18.15 - 98.87 35.00 415.5%
DCF (Growth 10y) 24.51 - 122.57 45.24 566.3%
DCF (EBITDA 5y) 35.36 - 65.02 48.21 610.0%
DCF (EBITDA 10y) 34.35 - 84.50 53.66 690.3%
Fair Value -6.84 - -6.84 -6.84 -200.70%
P/E (14.85) - (18.02) (16.61) -344.7%
EV/EBITDA 19.44 - 31.75 26.28 287.1%
EPV 27.66 - 79.23 53.44 687.1%
DDM - Stable (7.85) - (31.57) (19.71) -390.3%
DDM - Multi 20.10 - 70.71 32.27 375.2%

RRGB Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 105.92
Beta 1.77
Outstanding shares (mil) 15.60
Enterprise Value (mil) 264.88
Market risk premium 4.60%
Cost of Equity 10.05%
Cost of Debt 13.75%
WACC 12.28%