As of 2024-12-15, the Intrinsic Value of Red Robin Gourmet Burgers Inc (RRGB) is
90.21 USD. This RRGB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 5.10 USD, the upside of Red Robin Gourmet Burgers Inc is
1,668.80%.
The range of the Intrinsic Value is 63.45 - 151.74 USD
90.21 USD
Intrinsic Value
RRGB Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
63.45 - 151.74 |
90.21 |
1668.8% |
| DCF (Growth 10y) |
79.46 - 174.16 |
108.36 |
2024.8% |
| DCF (EBITDA 5y) |
51.17 - 69.84 |
61.20 |
1100.0% |
| DCF (EBITDA 10y) |
65.42 - 88.44 |
77.14 |
1412.5% |
| Fair Value |
-16.33 - -16.33 |
-16.33 |
-420.11% |
| P/E |
(45.26) - (59.95) |
(50.28) |
-1086.0% |
| EV/EBITDA |
7.55 - 26.11 |
16.37 |
221.1% |
| EPV |
64.90 - 83.86 |
74.38 |
1358.4% |
| DDM - Stable |
(24.57) - (106.28) |
(65.42) |
-1382.8% |
| DDM - Multi |
28.45 - 99.55 |
44.72 |
776.8% |
RRGB Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
80.53 |
| Beta |
0.56 |
| Outstanding shares (mil) |
15.79 |
| Enterprise Value (mil) |
239.23 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.03% |
| Cost of Debt |
7.31% |
| WACC |
7.74% |