The Discounted Cash Flow (DCF) valuation of Shake Shack Inc (SHAK) is 62.15 USD. With the latest stock price at 64.31 USD, the upside of Shake Shack Inc based on DCF is -3.4%.
Based on the latest price of 64.31 USD and our DCF valuation, Shake Shack Inc (SHAK) is a sell. selling SHAK stocks now will result in a potential gain of 3.4%.
| Range | Selected | |
| WACC / Discount Rate | 8.4% - 11.4% | 9.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 44.73 - 105.21 | 62.15 |
| Upside | -30.4% - 63.6% | -3.4% |