TAST
Carrols Restaurant Group Inc
Price:  
9.44 
USD
Volume:  
209,608.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TAST Intrinsic Value

%
Upside

As of 2024-02-26, the Intrinsic Value of Carrols Restaurant Group Inc (TAST) is 7.23 USD. This TAST valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 9.44 USD, the upside of Carrols Restaurant Group Inc is %.

The range of the Intrinsic Value is 3.90 - 13.14 USD

9.44 USD
Stock Price
7.23 USD
Intrinsic Value
Intrinsic Value Details

TAST Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (3.13) - 0.98 (1.65) -117.5%
DCF (Growth 10y) 3.90 - 13.14 7.23 -23.5%
DCF (EBITDA 5y) 5.47 - 9.84 7.06 -25.2%
DCF (EBITDA 10y) 9.88 - 16.88 12.57 33.2%
Fair Value 0.91 - 0.91 0.91 -90.33%
P/E 3.55 - 4.35 4.02 -57.4%
EV/EBITDA 0.55 - 13.91 6.12 -35.2%
EPV 46.46 - 61.16 53.81 470.1%
DDM - Stable 0.95 - 2.08 1.52 -83.9%
DDM - Multi 1.24 - 2.22 1.60 -83.0%

TAST Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 487.10
Beta -0.01
Outstanding shares (mil) 51.60
Enterprise Value (mil) 884.12
Market risk premium 4.60%
Cost of Equity 12.67%
Cost of Debt 7.26%
WACC 9.49%