The Discounted Cash Flow (DCF) valuation of One Group Hospitality Inc (STKS) is 2.38 USD. With the latest stock price at 3.19 USD, the upside of One Group Hospitality Inc based on DCF is -25.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 8.6% | 8.0% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | (0.72) - 8.81 | 2.38 |
| Upside | -122.6% - 176.3% | -25.4% |