RRGB
Red Robin Gourmet Burgers Inc
Price:  
5.09 
USD
Volume:  
234,219.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RRGB Intrinsic Value

-26.70 %
Upside

What is the intrinsic value of RRGB?

As of 2025-06-20, the Intrinsic Value of Red Robin Gourmet Burgers Inc (RRGB) is 3.73 USD. This RRGB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.09 USD, the upside of Red Robin Gourmet Burgers Inc is -26.70%.

The range of the Intrinsic Value is 0.81 - 9.59 USD

Is RRGB undervalued or overvalued?

Based on its market price of 5.09 USD and our intrinsic valuation, Red Robin Gourmet Burgers Inc (RRGB) is overvalued by 26.70%.

5.09 USD
Stock Price
3.73 USD
Intrinsic Value
Intrinsic Value Details

RRGB Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 0.81 - 9.59 3.73 -26.7%
DCF (Growth 10y) 6.50 - 20.17 11.09 117.9%
DCF (EBITDA 5y) 9.29 - 14.49 12.54 146.4%
DCF (EBITDA 10y) 11.58 - 19.59 15.92 212.8%
Fair Value -15.05 - -15.05 -15.05 -395.76%
P/E (43.48) - (59.67) (50.13) -1084.9%
EV/EBITDA (3.95) - 17.47 6.58 29.2%
EPV 27.46 - 39.34 33.40 556.1%
DDM - Stable (13.34) - (29.77) (21.56) -523.5%
DDM - Multi 0.12 - 0.37 0.21 -95.9%

RRGB Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 112.98
Beta 1.48
Outstanding shares (mil) 22.20
Enterprise Value (mil) 253.67
Market risk premium 4.60%
Cost of Equity 15.45%
Cost of Debt 8.22%
WACC 10.79%