The Discounted Cash Flow (DCF) valuation of Shake Shack Inc (SHAK) is 83.77 USD. With the latest stock price at 80.11 USD, the upside of Shake Shack Inc based on DCF is 4.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.3% | 7.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 50.46 - 256.65 | 83.77 |
| Upside | -37.0% - 220.4% | 4.6% |