The Discounted Cash Flow (DCF) valuation of Shake Shack Inc (SHAK) is 86.48 USD. With the latest stock price at 56.87 USD, the upside of Shake Shack Inc based on DCF is 52.1%.
Based on the latest price of 56.87 USD and our DCF valuation, Shake Shack Inc (SHAK) is a buy. buying SHAK stocks now will result in a potential gain of 52.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 9.9% | 8.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 54.62 - 223.61 | 86.48 |
| Upside | -4.0% - 293.2% | 52.1% |