The Discounted Cash Flow (DCF) valuation of Shake Shack Inc (SHAK) is 122.44 USD. With the latest stock price at 100.15 USD, the upside of Shake Shack Inc based on DCF is 22.3%.
Based on the latest price of 100.15 USD and our DCF valuation, Shake Shack Inc (SHAK) is a buy. buying SHAK stocks now will result in a potential gain of 22.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.0% | 7.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 76.45 - 341.11 | 122.44 |
| Upside | -23.7% - 240.6% | 22.3% |