As of 2024-07-27, the Intrinsic Value of Ruth's Hospitality Group Inc (RUTH) is
20.36 USD. This RUTH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 21.49 USD, the upside of Ruth's Hospitality Group Inc is
%.
The range of the Intrinsic Value is 16.13 - 28.24 USD
20.36 USD
Intrinsic Value
RUTH Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
16.13 - 28.24 |
20.36 |
-5.3% |
| DCF (Growth 10y) |
19.24 - 32.23 |
23.82 |
10.8% |
| DCF (EBITDA 5y) |
21.10 - 24.76 |
22.86 |
6.4% |
| DCF (EBITDA 10y) |
23.45 - 29.04 |
26.07 |
21.3% |
| Fair Value |
30.77 - 30.77 |
30.77 |
43.19% |
| P/E |
19.50 - 23.31 |
21.15 |
-1.6% |
| EV/EBITDA |
18.87 - 22.66 |
20.10 |
-6.5% |
| EPV |
10.62 - 13.58 |
12.10 |
-43.7% |
| DDM - Stable |
9.28 - 22.06 |
15.67 |
-27.1% |
| DDM - Multi |
13.43 - 23.76 |
17.06 |
-20.6% |
RUTH Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
690.54 |
| Beta |
0.86 |
| Outstanding shares (mil) |
32.13 |
| Enterprise Value (mil) |
689.54 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.15% |
| Cost of Debt |
4.31% |
| WACC |
8.92% |