The Discounted Cash Flow (DCF) valuation of Shake Shack Inc (SHAK) is 82.97 USD. With the latest stock price at 117.62 USD, the upside of Shake Shack Inc based on DCF is -29.5%.
Based on the latest price of 117.62 USD and our DCF valuation, Shake Shack Inc (SHAK) is a sell. selling SHAK stocks now will result in a potential gain of 29.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.7% | 6.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 50.06 - 263.06 | 82.97 |
| Upside | -57.4% - 123.7% | -29.5% |